Flat
PL6
1 bed
1 bath
Pinewood Drive, Woolwell, Plymouth PL6
South West, England · PL6
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£2,625
↗ 7%After 5 Years
Change In Property Value
£24,204
↗ 21%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,900 | £7,004 | £7,109 | £7,286 | £7,468 | £35,767 |
| Total Expenses | £6,390 | £6,450 | £6,502 | £6,562 | £6,622 | £32,527 |
| Profit Before Tax | £510 | £553 | £607 | £725 | £846 | £3,240 |
| Profit After Tax | £413 | £448 | £491 | £587 | £685 | £2,625 |
| Change In Property Value | £2,300 | £4,692 | £6,100 | £6,405 | £4,707 | £24,204 |
| Net Return | £2,713 | £5,140 | £6,591 | £6,992 | £5,393 | £26,828 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 8% | 14% | 19% | 20% | 15% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change