Flat
PL5
1 bed
1 bath
Landulph Gardens, Plymouth PL5
South West, England · PL5
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£23
↗ 0%After 5 Years
Change In Property Value
£17,890
↗ 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 | £5,184 | £5,262 | £5,341 | £5,474 | £5,611 | £26,872 |
| Total Expenses | £5,253 | £5,311 | £5,360 | £5,415 | £5,471 | £26,811 |
| Profit Before Tax | £-69 | £-49 | £-19 | £59 | £140 | £61 |
| Profit After Tax | £-69 | £-49 | £-19 | £48 | £113 | £23 |
| Change In Property Value | £1,700 | £3,468 | £4,508 | £4,734 | £3,479 | £17,890 |
| Net Return | £1,631 | £3,419 | £4,489 | £4,782 | £3,592 | £17,913 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| 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