Terraced
PL6
2 beds
1 bath
Carradale Road, Plymouth PL6
South West, England · PL6
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£11,815
↗ 21%After 5 Years
Change In Property Value
£35,691
↗ 19%After 5 Years
Return On Investment
84%
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 | £11,472 | £11,644 | £11,935 | £12,234 | £12,601 | £59,885 |
| Total Expenses | £8,987 | £9,016 | £9,056 | £9,096 | £9,144 | £45,299 |
| Profit Before Tax | £2,485 | £2,628 | £2,880 | £3,137 | £3,457 | £14,587 |
| Profit After Tax | £2,013 | £2,129 | £2,332 | £2,541 | £2,800 | £11,815 |
| Change In Property Value | £3,700 | £3,774 | £7,699 | £10,009 | £10,509 | £35,691 |
| Net Return | £5,713 | £5,903 | £10,031 | £12,550 | £13,309 | £47,506 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 24% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change