Semi Detached
PL5
2 beds
1 bath
Derby Road, Plymouth PL5
South West, England · PL5
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£18,949
↗ 30%After 5 Years
Change In Property Value
£44,198
↗ 21%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,816 | £13,008 | £13,203 | £13,533 | £13,872 | £66,433 |
| Total Expenses | £8,538 | £8,570 | £8,600 | £8,643 | £8,688 | £43,039 |
| Profit Before Tax | £4,278 | £4,438 | £4,604 | £4,890 | £5,184 | £23,393 |
| Profit After Tax | £3,465 | £3,595 | £3,729 | £3,961 | £4,199 | £18,949 |
| Change In Property Value | £4,200 | £8,568 | £11,138 | £11,695 | £8,596 | £44,198 |
| Net Return | £7,665 | £12,163 | £14,867 | £15,656 | £12,795 | £63,146 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 12% | 19% | 23% | 24% | 20% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change