Terraced
PL4
4 beds
2 baths
Kensington Road, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£29,615
↗ 35%After 5 Years
Change In Property Value
£57,878
↗ 21%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,880 | £18,148 | £18,420 | £18,881 | £19,353 | £92,683 |
| Total Expenses | £11,136 | £11,175 | £11,213 | £11,269 | £11,327 | £56,121 |
| Profit Before Tax | £6,744 | £6,973 | £7,208 | £7,612 | £8,026 | £36,561 |
| Profit After Tax | £5,463 | £5,648 | £5,838 | £6,165 | £6,501 | £29,615 |
| Change In Property Value | £5,500 | £11,220 | £14,586 | £15,315 | £11,257 | £57,878 |
| Net Return | £10,963 | £16,868 | £20,424 | £21,481 | £17,758 | £87,493 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 21% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change