Semi Detached
PL7
2 beds
1 bath
Highbury Crescent, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£27,013
↗ 31%After 5 Years
Change In Property Value
£58,930
↗ 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 | £17,364 | £17,624 | £17,889 | £18,336 | £18,794 | £90,008 |
| Total Expenses | £11,245 | £11,284 | £11,321 | £11,376 | £11,432 | £56,658 |
| Profit Before Tax | £6,119 | £6,341 | £6,568 | £6,960 | £7,362 | £33,350 |
| Profit After Tax | £4,956 | £5,136 | £5,320 | £5,638 | £5,963 | £27,013 |
| Change In Property Value | £5,600 | £11,424 | £14,851 | £15,594 | £11,461 | £58,930 |
| Net Return | £10,556 | £16,560 | £20,171 | £21,232 | £17,425 | £85,944 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 12% | 19% | 23% | 25% | 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