Flat
PL6
2 beds
1 bath
Austin Crescent, Plymouth PL6
South West, England · PL6
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£5,517
↗ 12%After 5 Years
Change In Property Value
£30,518
↗ 21%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,700 | £8,830 | £8,963 | £9,187 | £9,417 | £45,097 |
| Total Expenses | £7,535 | £7,598 | £7,653 | £7,717 | £7,783 | £38,286 |
| Profit Before Tax | £1,165 | £1,232 | £1,310 | £1,470 | £1,634 | £6,811 |
| Profit After Tax | £943 | £998 | £1,061 | £1,191 | £1,324 | £5,517 |
| Change In Property Value | £2,900 | £5,916 | £7,691 | £8,075 | £5,935 | £30,518 |
| Net Return | £3,843 | £6,914 | £8,752 | £9,266 | £7,259 | £36,035 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 9% | 16% | 20% | 21% | 16% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change