Semi Detached
PL5
3 beds
1 bath
Scott Avenue, Plymouth PL5
South West, England · PL5
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£15,920
↗ 29%After 5 Years
Change In Property Value
£37,884
↗ 21%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,980 | £11,145 | £11,312 | £11,595 | £11,885 | £56,916 |
| Total Expenses | £7,390 | £7,418 | £7,445 | £7,484 | £7,524 | £37,261 |
| Profit Before Tax | £3,591 | £3,726 | £3,866 | £4,110 | £4,361 | £19,654 |
| Profit After Tax | £2,908 | £3,018 | £3,132 | £3,329 | £3,532 | £15,920 |
| Change In Property Value | £3,600 | £7,344 | £9,547 | £10,025 | £7,368 | £37,884 |
| Net Return | £6,508 | £10,362 | £12,679 | £13,354 | £10,900 | £53,804 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 12% | 19% | 23% | 24% | 20% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change