Terraced
PL4
4 beds
2 baths
Kensington Road, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£20,405
↗ 26%After 5 Years
Change In Property Value
£50,160
↗ 19%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,896 | £17,149 | £17,578 | £18,018 | £18,558 | £88,199 |
| Total Expenses | £12,505 | £12,542 | £12,596 | £12,650 | £12,715 | £63,008 |
| Profit Before Tax | £4,391 | £4,607 | £4,983 | £5,367 | £5,843 | £25,191 |
| Profit After Tax | £3,557 | £3,732 | £4,036 | £4,347 | £4,733 | £20,405 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £14,770 | £50,160 |
| Net Return | £8,757 | £9,036 | £14,856 | £18,414 | £19,502 | £70,565 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 25% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change