Terraced
PL4
5 beds
1 bath
Beatrice Avenue, St Judes, Plymouth. 5 Bed Investment Property. PL4
South West, England · PL4
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£74,162
↗ 98%After 5 Years
Change In Property Value
£48,231
↗ 19%After 5 Years
Return On Investment
161%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,600 | £31,059 | £31,835 | £32,631 | £33,610 | £159,736 |
| Total Expenses | £13,479 | £13,536 | £13,625 | £13,715 | £13,824 | £68,178 |
| Profit Before Tax | £17,121 | £17,523 | £18,211 | £18,916 | £19,787 | £91,558 |
| Profit After Tax | £13,868 | £14,194 | £14,751 | £15,322 | £16,027 | £74,162 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £14,201 | £48,231 |
| Net Return | £18,868 | £19,294 | £25,155 | £28,847 | £30,229 | £122,393 |
| Return From Rental Income (%) | 18% | 19% | 19% | 20% | 21% | 98% |
| Total Net Return (%) | 25% | 25% | 33% | 38% | 40% | 161% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change