Terraced PL4 3 beds 1 bath

Embankment Road, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£13,486

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£34,726

↗ 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	£11,700	£11,875	£12,172	£12,477	£12,851	£61,076
Total Expenses	£8,812	£8,841	£8,881	£8,922	£8,970	£44,426
Profit Before Tax	£2,889	£3,035	£3,291	£3,554	£3,881	£16,650
Profit After Tax	£2,340	£2,458	£2,666	£2,879	£3,143	£13,486
Change In Property Value	£3,600	£3,672	£7,491	£9,738	£10,225	£34,726
Net Return	£5,940	£6,130	£10,157	£12,617	£13,368	£48,212
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	11%	11%	18%	23%	24%	88%

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