Terraced PL4 5 beds 2 baths

Salcombe Road, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£23,887

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£57,877

↗ 19%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,500	£19,792	£20,287	£20,794	£21,418	£101,793
Total Expenses	£14,353	£14,393	£14,453	£14,515	£14,588	£72,303
Profit Before Tax	£5,148	£5,399	£5,834	£6,279	£6,830	£29,490
Profit After Tax	£4,169	£4,373	£4,725	£5,086	£5,532	£23,887
Change In Property Value	£6,000	£6,120	£12,485	£16,230	£17,042	£57,877
Net Return	£10,169	£10,493	£17,210	£21,317	£22,574	£81,764
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	11%	11%	18%	23%	24%	87%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change