Semi Detached
PL2
1 bed
1 bath
Pennycross Park Road, Plymouth PL2
South West, England · PL2
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£6,916
↗ 19%After 5 Years
Change In Property Value
£23,151
↗ 19%After 5 Years
Return On Investment
81%
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 | £7,440 | £7,552 | £7,740 | £7,934 | £8,172 | £38,838 |
| Total Expenses | £6,005 | £6,028 | £6,057 | £6,088 | £6,122 | £30,300 |
| Profit Before Tax | £1,435 | £1,524 | £1,683 | £1,846 | £2,050 | £8,538 |
| Profit After Tax | £1,162 | £1,234 | £1,363 | £1,496 | £1,660 | £6,916 |
| Change In Property Value | £2,400 | £2,448 | £4,994 | £6,492 | £6,817 | £23,151 |
| Net Return | £3,562 | £3,682 | £6,357 | £7,988 | £8,477 | £30,067 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 23% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change