Terraced PL4 2 beds 1 bath

Radnor Street, Plymouth, Devon PL4

South West, England · PL4

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£12,627

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£32,797

↗ 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	£11,052	£11,218	£11,498	£11,786	£12,139	£57,693
Total Expenses	£8,350	£8,378	£8,417	£8,457	£8,503	£42,104
Profit Before Tax	£2,702	£2,840	£3,081	£3,329	£3,637	£15,589
Profit After Tax	£2,189	£2,300	£2,496	£2,697	£2,946	£12,627
Change In Property Value	£3,400	£3,468	£7,075	£9,197	£9,657	£32,797
Net Return	£5,589	£5,768	£9,571	£11,894	£12,603	£45,424
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
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