Terraced
PL6
2 beds
1 bath
Carradale Road, Plymouth PL6
South West, England · PL6
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£19,720
↗ 31%After 5 Years
Change In Property Value
£44,198
↗ 21%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,020 | £13,215 | £13,414 | £13,749 | £14,093 | £67,490 |
| Total Expenses | £8,559 | £8,591 | £8,621 | £8,665 | £8,710 | £43,145 |
| Profit Before Tax | £4,461 | £4,625 | £4,793 | £5,084 | £5,383 | £24,345 |
| Profit After Tax | £3,614 | £3,746 | £3,882 | £4,118 | £4,360 | £19,720 |
| Change In Property Value | £4,200 | £8,568 | £11,138 | £11,695 | £8,596 | £44,198 |
| Net Return | £7,814 | £12,314 | £15,020 | £15,813 | £12,956 | £63,917 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 12% | 19% | 23% | 25% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change