Terraced PL4 3 beds 1 bath

Welbeck Avenue, Plymouth, Devon PL4

South West, England · PL4

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£15,204

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£38,585

↗ 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	£12,996	£13,191	£13,521	£13,859	£14,274	£67,841
Total Expenses	£9,735	£9,766	£9,809	£9,854	£9,906	£49,070
Profit Before Tax	£3,261	£3,425	£3,711	£4,005	£4,368	£18,771
Profit After Tax	£2,642	£2,775	£3,006	£3,244	£3,538	£15,204
Change In Property Value	£4,000	£4,080	£8,323	£10,820	£11,361	£38,585
Net Return	£6,642	£6,855	£11,329	£14,064	£14,899	£53,789
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	11%	11%	19%	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