Terraced
PL4
3 beds
1 bath
Clifton Place, Plymouth, Devon PL4
South West, England · PL4
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£16,109
↗ 25%After 5 Years
Change In Property Value
£40,514
↗ 19%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,656 | £13,861 | £14,207 | £14,563 | £14,999 | £71,286 |
| Total Expenses | £10,197 | £10,229 | £10,275 | £10,321 | £10,376 | £51,398 |
| Profit Before Tax | £3,459 | £3,632 | £3,933 | £4,241 | £4,624 | £19,888 |
| Profit After Tax | £2,802 | £2,942 | £3,185 | £3,435 | £3,745 | £16,109 |
| Change In Property Value | £4,200 | £4,284 | £8,739 | £11,361 | £11,929 | £40,514 |
| Net Return | £7,002 | £7,226 | £11,925 | £14,797 | £15,675 | £56,623 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 24% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change