Flat
PL5
2 beds
1 bath
Swinburne Gardens, Plymouth PL5
South West, England · PL5
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£1,059
↗ 4%After 5 Years
Change In Property Value
£19,994
↗ 21%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,796 | £5,883 | £5,971 | £6,120 | £6,273 | £30,044 |
| Total Expenses | £5,636 | £5,695 | £5,745 | £5,802 | £5,859 | £28,737 |
| Profit Before Tax | £160 | £188 | £226 | £319 | £414 | £1,307 |
| Profit After Tax | £129 | £152 | £183 | £258 | £335 | £1,059 |
| Change In Property Value | £1,900 | £3,876 | £5,039 | £5,291 | £3,889 | £19,994 |
| Net Return | £2,029 | £4,028 | £5,222 | £5,549 | £4,224 | £21,053 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 7% | 14% | 18% | 19% | 14% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change