Flat
PL4
1 bed
1 bath
How Street, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£6,622
↗ 15%After 5 Years
Change In Property Value
£29,465
↗ 21%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,820 | £8,952 | £9,087 | £9,314 | £9,547 | £45,719 |
| Total Expenses | £7,387 | £7,450 | £7,504 | £7,569 | £7,635 | £37,544 |
| Profit Before Tax | £1,434 | £1,503 | £1,582 | £1,745 | £1,912 | £8,175 |
| Profit After Tax | £1,161 | £1,217 | £1,282 | £1,413 | £1,549 | £6,622 |
| Change In Property Value | £2,800 | £5,712 | £7,426 | £7,797 | £5,731 | £29,465 |
| Net Return | £3,961 | £6,929 | £8,707 | £9,210 | £7,279 | £36,087 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 9% | 16% | 20% | 21% | 17% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change