Flat
PL4
2 beds
2 baths
Marrowbone Slip, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£23,863
↗ 26%After 5 Years
Change In Property Value
£63,140
↗ 21%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,900 | £19,183 | £19,471 | £19,958 | £20,457 | £97,970 |
| Total Expenses | £13,543 | £13,621 | £13,691 | £13,781 | £13,874 | £68,509 |
| Profit Before Tax | £5,358 | £5,563 | £5,781 | £6,177 | £6,583 | £29,461 |
| Profit After Tax | £4,340 | £4,506 | £4,682 | £5,003 | £5,332 | £23,863 |
| Change In Property Value | £6,000 | £12,240 | £15,912 | £16,708 | £12,280 | £63,140 |
| Net Return | £10,340 | £16,746 | £20,594 | £21,711 | £17,613 | £87,003 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 11% | 18% | 22% | 23% | 19% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change