Flat
PL4
2 beds
2 baths
Beaumont Road, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£7,722
↗ 17%After 5 Years
Change In Property Value
£31,570
↗ 21%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,456 | £9,598 | £9,742 | £9,985 | £10,235 | £49,016 |
| Total Expenses | £7,772 | £7,836 | £7,891 | £7,958 | £8,025 | £39,482 |
| Profit Before Tax | £1,684 | £1,762 | £1,850 | £2,028 | £2,210 | £9,534 |
| Profit After Tax | £1,364 | £1,427 | £1,499 | £1,642 | £1,790 | £7,722 |
| Change In Property Value | £3,000 | £6,120 | £7,956 | £8,354 | £6,140 | £31,570 |
| Net Return | £4,364 | £7,547 | £9,455 | £9,996 | £7,930 | £39,292 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 9% | 16% | 21% | 22% | 17% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change