Terraced PL4 2 beds 1 bath

Shaftesbury Court, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£12,635

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£32,787

↗ 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	£11,052	£11,218	£11,498	£11,786	£12,139	£57,693
Total Expenses	£8,348	£8,376	£8,415	£8,455	£8,501	£42,094
Profit Before Tax	£2,704	£2,842	£3,083	£3,331	£3,639	£15,599
Profit After Tax	£2,190	£2,302	£2,498	£2,698	£2,947	£12,635
Change In Property Value	£3,399	£3,467	£7,073	£9,194	£9,654	£32,787
Net Return	£5,589	£5,769	£9,570	£11,893	£12,601	£45,422
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