Detached
PL4
3 beds
1 bath
South View Terrace, Plymouth, Devon PL4
South West, England · PL4
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£19,306
↗ 30%After 5 Years
Change In Property Value
£40,514
↗ 19%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,496 | £14,713 | £15,081 | £15,458 | £15,922 | £75,671 |
| Total Expenses | £10,281 | £10,315 | £10,362 | £10,411 | £10,468 | £51,837 |
| Profit Before Tax | £4,215 | £4,399 | £4,719 | £5,048 | £5,454 | £23,834 |
| Profit After Tax | £3,414 | £3,563 | £3,823 | £4,088 | £4,418 | £19,306 |
| Change In Property Value | £4,200 | £4,284 | £8,739 | £11,361 | £11,929 | £40,514 |
| Net Return | £7,614 | £7,847 | £12,562 | £15,450 | £16,347 | £59,820 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 26% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change