Flat
PL5
2 beds
1 bath
Tovey Crescent, Manadon Park Plymouth PL5
South West, England · PL5
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£7,071
↗ 15%After 5 Years
Change In Property Value
£32,622
↗ 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 | £9,456 | £9,598 | £9,742 | £9,985 | £10,235 | £49,016 |
| Total Expenses | £7,933 | £7,997 | £8,052 | £8,118 | £8,186 | £40,287 |
| Profit Before Tax | £1,523 | £1,601 | £1,690 | £1,867 | £2,049 | £8,729 |
| Profit After Tax | £1,234 | £1,297 | £1,368 | £1,512 | £1,660 | £7,071 |
| Change In Property Value | £3,100 | £6,324 | £8,221 | £8,632 | £6,345 | £32,622 |
| Net Return | £4,334 | £7,621 | £9,590 | £10,144 | £8,004 | £39,693 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 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