Semi Detached
PL2
2 beds
1 bath
Overdale Road, Plymouth PL2
South West, England · PL2
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£15,179
↗ 22%After 5 Years
Change In Property Value
£44,372
↗ 19%After 5 Years
Return On Investment
85%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,256 | £14,470 | £14,832 | £15,202 | £15,658 | £74,418 |
| Total Expenses | £11,051 | £11,084 | £11,131 | £11,179 | £11,235 | £55,679 |
| Profit Before Tax | £3,205 | £3,386 | £3,701 | £4,024 | £4,423 | £18,739 |
| Profit After Tax | £2,596 | £2,743 | £2,998 | £3,259 | £3,583 | £15,179 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £13,065 | £44,372 |
| Net Return | £7,196 | £7,435 | £12,569 | £15,702 | £16,648 | £59,551 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 24% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change