Terraced PL4 3 beds 3 baths

Craven Avenue, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£93,150First Year

Profit From Rental Income

After 5 Years

£23,819

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£57,684

↗ 19%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,440	£19,732	£20,225	£20,731	£21,352	£101,479
Total Expenses	£14,307	£14,347	£14,408	£14,469	£14,542	£72,073
Profit Before Tax	£5,133	£5,384	£5,817	£6,261	£6,810	£29,407
Profit After Tax	£4,158	£4,361	£4,712	£5,072	£5,516	£23,819
Change In Property Value	£5,980	£6,100	£12,443	£16,176	£16,985	£57,684
Net Return	£10,138	£10,461	£17,155	£21,248	£22,501	£81,503
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	11%	11%	18%	23%	24%	87%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change