Semi Detached
PL2
5 beds
1 bath
Fairfield Avenue, Plymouth PL2
South West, England · PL2
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£33,252
↗ 31%After 5 Years
Change In Property Value
£71,558
↗ 21%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,084 | £21,400 | £21,721 | £22,264 | £22,821 | £109,291 |
| Total Expenses | £13,548 | £13,592 | £13,634 | £13,699 | £13,765 | £68,239 |
| Profit Before Tax | £7,536 | £7,808 | £8,087 | £8,565 | £9,055 | £41,052 |
| Profit After Tax | £6,104 | £6,325 | £6,550 | £6,938 | £7,335 | £33,252 |
| Change In Property Value | £6,800 | £13,872 | £18,034 | £18,935 | £13,917 | £71,558 |
| Net Return | £12,904 | £20,197 | £24,584 | £25,873 | £21,252 | £104,810 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 12% | 19% | 23% | 24% | 20% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change