Terraced
PL4
5 beds
2 baths
Alexandra Place, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£22,169
↗ 26%After 5 Years
Change In Property Value
£54,018
↗ 19%After 5 Years
Return On Investment
88%
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 | £18,204 | £18,477 | £18,939 | £19,412 | £19,995 | £95,027 |
| Total Expenses | £13,429 | £13,468 | £13,525 | £13,583 | £13,652 | £67,659 |
| Profit Before Tax | £4,775 | £5,009 | £5,414 | £5,829 | £6,342 | £27,369 |
| Profit After Tax | £3,867 | £4,057 | £4,385 | £4,721 | £5,137 | £22,169 |
| Change In Property Value | £5,600 | £5,712 | £11,652 | £15,148 | £15,906 | £54,018 |
| Net Return | £9,467 | £9,769 | £16,038 | £19,870 | £21,043 | £76,187 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 24% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change