Flat
PL4
2 beds
1 bath
Seaton Lane, Mutley PL4
South West, England · PL4
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£2,312
↗ 7%After 5 Years
Change In Property Value
£21,047
↗ 21%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,300 | £6,395 | £6,490 | £6,653 | £6,819 | £32,657 |
| Total Expenses | £5,848 | £5,907 | £5,958 | £6,016 | £6,075 | £29,802 |
| Profit Before Tax | £453 | £488 | £533 | £637 | £744 | £2,854 |
| Profit After Tax | £367 | £395 | £432 | £516 | £603 | £2,312 |
| Change In Property Value | £2,000 | £4,080 | £5,304 | £5,569 | £4,093 | £21,047 |
| Net Return | £2,367 | £4,475 | £5,736 | £6,085 | £4,696 | £23,358 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 8% | 14% | 19% | 20% | 15% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change