Semi Detached
PL3
3 beds
1 bath
Durban Road, Plymouth PL3
South West, England · PL3
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£18,855
↗ 19%After 5 Years
Change In Property Value
£59,806
↗ 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 | £18,600 | £18,879 | £19,351 | £19,835 | £20,430 | £97,095 |
| Total Expenses | £14,659 | £14,699 | £14,757 | £14,816 | £14,886 | £73,817 |
| Profit Before Tax | £3,941 | £4,180 | £4,594 | £5,019 | £5,544 | £23,278 |
| Profit After Tax | £3,192 | £3,386 | £3,721 | £4,065 | £4,490 | £18,855 |
| Change In Property Value | £6,200 | £6,324 | £12,901 | £16,771 | £17,610 | £59,806 |
| Net Return | £9,392 | £9,710 | £16,622 | £20,836 | £22,100 | £78,661 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 23% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change