Flat
PL4
1 bed
1 bath
Headland Park, Greenbank PL4
South West, England · PL4
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£146
↗ 1%After 5 Years
Change In Property Value
£16,837
↗ 21%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,040 | £5,116 | £5,192 | £5,322 | £5,455 | £26,125 |
| Total Expenses | £5,078 | £5,136 | £5,184 | £5,239 | £5,295 | £25,932 |
| Profit Before Tax | £-38 | £-20 | £8 | £83 | £160 | £193 |
| Profit After Tax | £-38 | £-20 | £7 | £67 | £130 | £146 |
| Change In Property Value | £1,600 | £3,264 | £4,243 | £4,455 | £3,275 | £16,837 |
| Net Return | £1,562 | £3,244 | £4,250 | £4,523 | £3,404 | £16,983 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 6% | 13% | 17% | 18% | 14% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change