Terraced PL4 2 beds 1 bath

Radnor Street, Plymouth, Devon PL4

South West, England · PL4

Initial Investment

First Year

£51,250First Year

Profit From Rental Income

After 5 Years

£12,390

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£32,315

↗ 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	£10,884	£11,047	£11,323	£11,607	£11,955	£56,816
Total Expenses	£8,234	£8,262	£8,300	£8,339	£8,385	£41,520
Profit Before Tax	£2,650	£2,785	£3,023	£3,267	£3,570	£15,296
Profit After Tax	£2,147	£2,256	£2,449	£2,646	£2,892	£12,390
Change In Property Value	£3,350	£3,417	£6,971	£9,062	£9,515	£32,315
Net Return	£5,497	£5,673	£9,420	£11,708	£12,407	£44,704
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
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