Flat
PL5
2 beds
1 bath
Warwick Orchard Close, Plymouth PL5
South West, England · PL5
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£8,563
↗ 16%After 5 Years
Change In Property Value
£35,779
↗ 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 | £10,368 | £10,524 | £10,681 | £10,948 | £11,222 | £53,743 |
| Total Expenses | £8,507 | £8,572 | £8,629 | £8,697 | £8,767 | £43,172 |
| Profit Before Tax | £1,861 | £1,951 | £2,052 | £2,251 | £2,455 | £10,571 |
| Profit After Tax | £1,508 | £1,581 | £1,663 | £1,823 | £1,988 | £8,563 |
| Change In Property Value | £3,400 | £6,936 | £9,017 | £9,468 | £6,959 | £35,779 |
| Net Return | £4,908 | £8,517 | £10,679 | £11,291 | £8,947 | £44,342 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| 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