Flat
PL4
1 bed
1 bath
North Road East, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£22,000First YearProfit From Rental Income
£-1,109
↘ -5%After 5 Years
Change In Property Value
£14,733
↗ 21%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,416 | £4,482 | £4,549 | £4,663 | £4,780 | £22,891 |
| Total Expenses | £4,694 | £4,750 | £4,798 | £4,851 | £4,906 | £24,000 |
| Profit Before Tax | £-278 | £-268 | £-249 | £-188 | £-126 | £-1,109 |
| Profit After Tax | £-278 | £-268 | £-249 | £-188 | £-126 | £-1,109 |
| Change In Property Value | £1,400 | £2,856 | £3,713 | £3,898 | £2,865 | £14,733 |
| Net Return | £1,122 | £2,588 | £3,464 | £3,710 | £2,739 | £13,624 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | 5% | 12% | 16% | 17% | 12% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change