Terraced
PL7
4 beds
2 baths
Almeria Court, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£21,932
↗ 24%After 5 Years
Change In Property Value
£55,948
↗ 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 | £18,564 | £18,842 | £19,314 | £19,796 | £20,390 | £96,907 |
| Total Expenses | £13,862 | £13,901 | £13,959 | £14,019 | £14,089 | £69,830 |
| Profit Before Tax | £4,702 | £4,941 | £5,354 | £5,778 | £6,302 | £27,076 |
| Profit After Tax | £3,808 | £4,002 | £4,337 | £4,680 | £5,104 | £21,932 |
| Change In Property Value | £5,800 | £5,916 | £12,069 | £15,689 | £16,474 | £55,948 |
| Net Return | £9,608 | £9,918 | £16,406 | £20,369 | £21,578 | £77,879 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 24% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change