Flat
PL5
0 beds
0 baths
Woodland West Of Roborough, Tamerton Foliot, Plymouth PL5
South West, England · PL5
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£61,179
↗ 26%After 5 Years
Change In Property Value
£146,274
↗ 21%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £42,396 | £43,032 | £43,677 | £44,769 | £45,889 | £219,763 |
| Total Expenses | £28,601 | £28,715 | £28,820 | £28,971 | £29,126 | £144,234 |
| Profit Before Tax | £13,795 | £14,317 | £14,857 | £15,798 | £16,763 | £75,530 |
| Profit After Tax | £11,174 | £11,597 | £12,034 | £12,796 | £13,578 | £61,179 |
| Change In Property Value | £13,900 | £28,356 | £36,863 | £38,706 | £28,449 | £146,274 |
| Net Return | £25,074 | £39,953 | £48,897 | £51,502 | £42,027 | £207,453 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 11% | 17% | 21% | 22% | 18% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change