Semi Detached
PL5
1 bed
1 bath
Canterbury Drive, Plymouth PL5
South West, England · PL5
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£8,242
↗ 19%After 5 Years
Change In Property Value
£27,974
↗ 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 | £8,844 | £8,977 | £9,201 | £9,431 | £9,714 | £46,167 |
| Total Expenses | £7,137 | £7,162 | £7,195 | £7,229 | £7,268 | £35,992 |
| Profit Before Tax | £1,707 | £1,815 | £2,006 | £2,202 | £2,446 | £10,175 |
| Profit After Tax | £1,382 | £1,470 | £1,625 | £1,784 | £1,981 | £8,242 |
| Change In Property Value | £2,900 | £2,958 | £6,034 | £7,845 | £8,237 | £27,974 |
| Net Return | £4,282 | £4,428 | £7,659 | £9,628 | £10,218 | £36,216 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| 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