Semi Detached
PL3
3 beds
1 bath
Dart Close, Plymouth PL3
South West, England · PL3
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£10,738
↗ 19%After 5 Years
Change In Property Value
£36,655
↗ 19%After 5 Years
Return On Investment
82%
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 | £11,400 | £11,571 | £11,860 | £12,157 | £12,521 | £59,510 |
| Total Expenses | £9,178 | £9,207 | £9,247 | £9,287 | £9,334 | £46,253 |
| Profit Before Tax | £2,222 | £2,364 | £2,614 | £2,870 | £3,187 | £13,257 |
| Profit After Tax | £1,800 | £1,915 | £2,117 | £2,324 | £2,582 | £10,738 |
| Change In Property Value | £3,800 | £3,876 | £7,907 | £10,279 | £10,793 | £36,655 |
| Net Return | £5,600 | £5,791 | £10,024 | £12,604 | £13,375 | £47,393 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 23% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change