Detached
PL4
2 beds
1 bath
Ford Park Road, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£21,344
↗ 30%After 5 Years
Change In Property Value
£44,372
↗ 19%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,876 | £16,114 | £16,517 | £16,930 | £17,438 | £82,875 |
| Total Expenses | £11,213 | £11,248 | £11,299 | £11,351 | £11,413 | £56,525 |
| Profit Before Tax | £4,663 | £4,866 | £5,218 | £5,578 | £6,025 | £26,350 |
| Profit After Tax | £3,777 | £3,941 | £4,226 | £4,519 | £4,880 | £21,344 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £13,065 | £44,372 |
| Net Return | £8,377 | £8,633 | £13,798 | £16,962 | £17,946 | £65,716 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 26% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change