Semi Detached
PL2
3 beds
1 bath
Greatlands Crescent, Plymouth, Devon PL2
South West, England · PL2
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£16,714
↗ 22%After 5 Years
Change In Property Value
£48,231
↗ 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 | £15,504 | £15,737 | £16,130 | £16,533 | £17,029 | £80,933 |
| Total Expenses | £11,969 | £12,004 | £12,054 | £12,105 | £12,166 | £60,298 |
| Profit Before Tax | £3,535 | £3,733 | £4,076 | £4,428 | £4,864 | £20,635 |
| Profit After Tax | £2,863 | £3,023 | £3,302 | £3,587 | £3,940 | £16,714 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £14,201 | £48,231 |
| Net Return | £7,863 | £8,123 | £13,706 | £17,112 | £18,141 | £64,945 |
| 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