Terraced PL4 6 beds 2 baths

Alexandra Road, Mutley, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£25,176

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£60,771

↗ 19%After 5 Years

Return On Investment

87%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,472	£20,779	£21,299	£21,831	£22,486	£106,867
Total Expenses	£15,045	£15,087	£15,150	£15,214	£15,290	£75,786
Profit Before Tax	£5,427	£5,692	£6,149	£6,617	£7,196	£31,081
Profit After Tax	£4,396	£4,611	£4,981	£5,360	£5,829	£25,176
Change In Property Value	£6,300	£6,426	£13,109	£17,042	£17,894	£60,771
Net Return	£10,696	£11,037	£18,090	£22,402	£23,722	£85,946
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

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change