Flat
PL5
1 bed
1 bath
Budshead Road, Plymouth PL5
South West, England · PL5
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£577
↗ 2%After 5 Years
Change In Property Value
£18,942
↗ 21%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,496 | £5,578 | £5,662 | £5,804 | £5,949 | £28,489 |
| Total Expenses | £5,445 | £5,504 | £5,553 | £5,609 | £5,666 | £27,777 |
| Profit Before Tax | £51 | £75 | £109 | £195 | £283 | £712 |
| Profit After Tax | £41 | £61 | £88 | £158 | £229 | £577 |
| Change In Property Value | £1,800 | £3,672 | £4,774 | £5,012 | £3,684 | £18,942 |
| Net Return | £1,841 | £3,733 | £4,862 | £5,170 | £3,913 | £19,519 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 7% | 13% | 17% | 18% | 14% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change