Terraced
PL4
5 beds
2 baths
Camden Street, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£14,345
↗ 25%After 5 Years
Change In Property Value
£36,655
↗ 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 | £12,348 | £12,533 | £12,847 | £13,168 | £13,563 | £64,458 |
| Total Expenses | £9,273 | £9,303 | £9,345 | £9,388 | £9,438 | £46,748 |
| Profit Before Tax | £3,075 | £3,230 | £3,501 | £3,779 | £4,124 | £17,710 |
| Profit After Tax | £2,491 | £2,616 | £2,836 | £3,061 | £3,341 | £14,345 |
| Change In Property Value | £3,800 | £3,876 | £7,907 | £10,279 | £10,793 | £36,655 |
| Net Return | £6,291 | £6,492 | £10,743 | £13,341 | £14,134 | £51,001 |
| 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