Terraced
PL4
4 beds
2 baths
Sea View Avenue, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£23,028
↗ 26%After 5 Years
Change In Property Value
£55,948
↗ 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 | £18,852 | £19,135 | £19,613 | £20,103 | £20,707 | £98,410 |
| Total Expenses | £13,891 | £13,931 | £13,989 | £14,049 | £14,120 | £69,981 |
| Profit Before Tax | £4,961 | £5,204 | £5,624 | £6,054 | £6,586 | £28,429 |
| Profit After Tax | £4,018 | £4,215 | £4,555 | £4,904 | £5,335 | £23,028 |
| Change In Property Value | £5,800 | £5,916 | £12,069 | £15,689 | £16,474 | £55,948 |
| Net Return | £9,818 | £10,131 | £16,624 | £20,593 | £21,809 | £78,975 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 11% | 11% | 18% | 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