Semi Detached
PL3
3 beds
1 bath
Blandford Road, Plymouth PL3
South West, England · PL3
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£10,061
↗ 18%After 5 Years
Change In Property Value
£34,726
↗ 19%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,800 | £10,962 | £11,236 | £11,517 | £11,862 | £56,377 |
| Total Expenses | £8,722 | £8,749 | £8,787 | £8,826 | £8,872 | £43,956 |
| Profit Before Tax | £2,079 | £2,213 | £2,449 | £2,691 | £2,991 | £12,421 |
| Profit After Tax | £1,684 | £1,792 | £1,983 | £2,179 | £2,423 | £10,061 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £10,225 | £34,726 |
| Net Return | £5,284 | £5,464 | £9,474 | £11,917 | £12,648 | £44,787 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 23% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change