Semi Detached
PL2
3 beds
1 bath
Carnock Road, Plymouth PL2
South West, England · PL2
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£21,230
↗ 22%After 5 Years
Change In Property Value
£59,806
↗ 19%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,224 | £19,512 | £20,000 | £20,500 | £21,115 | £100,352 |
| Total Expenses | £14,722 | £14,762 | £14,822 | £14,882 | £14,955 | £74,142 |
| Profit Before Tax | £4,502 | £4,750 | £5,179 | £5,618 | £6,161 | £26,210 |
| Profit After Tax | £3,647 | £3,848 | £4,195 | £4,550 | £4,990 | £21,230 |
| Change In Property Value | £6,200 | £6,324 | £12,901 | £16,771 | £17,610 | £59,806 |
| Net Return | £9,847 | £10,172 | £17,096 | £21,322 | £22,600 | £81,036 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 23% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change