Semi Detached
PL2
3 beds
2 baths
Cedarcroft Road, Plymouth PL2
South West, England · PL2
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£16,677
↗ 22%After 5 Years
Change In Property Value
£48,221
↗ 19%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,492 | £15,724 | £16,117 | £16,520 | £17,016 | £80,870 |
| Total Expenses | £11,966 | £12,001 | £12,051 | £12,102 | £12,162 | £60,282 |
| Profit Before Tax | £3,526 | £3,724 | £4,067 | £4,418 | £4,854 | £20,589 |
| Profit After Tax | £2,856 | £3,016 | £3,294 | £3,579 | £3,932 | £16,677 |
| Change In Property Value | £4,999 | £5,099 | £10,402 | £13,522 | £14,199 | £48,221 |
| Net Return | £7,855 | £8,115 | £13,696 | £17,101 | £18,130 | £64,898 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 24% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change