Flat
PL5
3 beds
1 bath
Warwick Avenue, Plymouth PL5
South West, England · PL5
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£7,553
↗ 15%After 5 Years
Change In Property Value
£33,674
↗ 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 | £9,756 | £9,902 | £10,051 | £10,302 | £10,560 | £50,571 |
| Total Expenses | £8,124 | £8,188 | £8,244 | £8,311 | £8,379 | £41,246 |
| Profit Before Tax | £1,632 | £1,714 | £1,807 | £1,991 | £2,180 | £9,325 |
| Profit After Tax | £1,322 | £1,388 | £1,463 | £1,613 | £1,766 | £7,553 |
| Change In Property Value | £3,200 | £6,528 | £8,486 | £8,911 | £6,549 | £33,674 |
| Net Return | £4,522 | £7,916 | £9,950 | £10,524 | £8,315 | £41,227 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 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