Flat
PL4
1 bed
1 bath
24 Queen Anne Terrace, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£39,985First YearProfit From Rental Income
£5,528
↗ 14%After 5 Years
Change In Property Value
£27,350
↗ 21%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,184 | £8,307 | £8,431 | £8,642 | £8,858 | £42,422 |
| Total Expenses | £7,000 | £7,062 | £7,115 | £7,178 | £7,242 | £35,597 |
| Profit Before Tax | £1,184 | £1,245 | £1,316 | £1,464 | £1,616 | £6,825 |
| Profit After Tax | £959 | £1,008 | £1,066 | £1,186 | £1,309 | £5,528 |
| Change In Property Value | £2,599 | £5,302 | £6,893 | £7,237 | £5,319 | £27,350 |
| Net Return | £3,558 | £6,310 | £7,959 | £8,423 | £6,628 | £32,878 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 9% | 16% | 20% | 21% | 17% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change