Semi Detached
PL9
3 beds
0 baths
"The Poppy" at 116 Hercules Road, Plymouth PL9
South West, England · PL9
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£20,885
↗ 19%After 5 Years
Change In Property Value
£65,594
↗ 19%After 5 Years
Return On Investment
80%
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 | £20,400 | £20,706 | £21,224 | £21,754 | £22,407 | £106,491 |
| Total Expenses | £16,030 | £16,072 | £16,134 | £16,198 | £16,274 | £80,707 |
| Profit Before Tax | £4,371 | £4,634 | £5,090 | £5,556 | £6,133 | £25,783 |
| Profit After Tax | £3,540 | £3,754 | £4,123 | £4,500 | £4,968 | £20,885 |
| Change In Property Value | £6,800 | £6,936 | £14,149 | £18,394 | £19,314 | £65,594 |
| Net Return | £10,340 | £10,690 | £18,272 | £22,895 | £24,282 | £86,478 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 23% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change