Terraced PL4 4 beds 2 baths

Hamilton Gardens, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£25,605

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£61,735

↗ 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	£20,796	£21,108	£21,636	£22,177	£22,842	£108,558
Total Expenses	£15,276	£15,318	£15,382	£15,447	£15,524	£76,947
Profit Before Tax	£5,520	£5,790	£6,254	£6,730	£7,318	£31,611
Profit After Tax	£4,472	£4,690	£5,066	£5,451	£5,927	£25,605
Change In Property Value	£6,400	£6,528	£13,317	£17,312	£18,178	£61,735
Net Return	£10,872	£11,218	£18,383	£22,763	£24,105	£87,340
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
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