Detached
PL2
2 beds
1 bath
Third Avenue, Camels Head, Plymouth, Devon PL2
South West, England · PL2
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£18,163
↗ 37%After 5 Years
Change In Property Value
£33,674
↗ 21%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,884 | £11,047 | £11,213 | £11,493 | £11,781 | £56,418 |
| Total Expenses | £6,736 | £6,765 | £6,792 | £6,831 | £6,870 | £33,994 |
| Profit Before Tax | £4,148 | £4,282 | £4,421 | £4,663 | £4,911 | £22,424 |
| Profit After Tax | £3,360 | £3,468 | £3,581 | £3,777 | £3,978 | £18,163 |
| Change In Property Value | £3,200 | £6,528 | £8,486 | £8,911 | £6,549 | £33,674 |
| Net Return | £6,560 | £9,996 | £12,067 | £12,688 | £10,527 | £51,838 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 13% | 20% | 25% | 26% | 21% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change