Flat
PL1
1 bed
1 bath
Gff 1 Staddon Cottages, Staddon Terrace Lane, Plymouth, City Of Plymouth PL1
South West, England · PL1
View property listing
Initial Investment
£13,000First YearProfit From Rental Income
£-5,520
↘ -42%After 5 Years
Change In Property Value
£8,419
↗ 21%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,436 | £2,473 | £2,510 | £2,572 | £2,637 | £12,627 |
| Total Expenses | £3,531 | £3,584 | £3,629 | £3,677 | £3,726 | £18,147 |
| Profit Before Tax | £-1,095 | £-1,112 | £-1,119 | £-1,105 | £-1,089 | £-5,520 |
| Profit After Tax | £-1,095 | £-1,112 | £-1,119 | £-1,105 | £-1,089 | £-5,520 |
| Change In Property Value | £800 | £1,632 | £2,122 | £2,228 | £1,637 | £8,419 |
| Net Return | £-295 | £520 | £1,002 | £1,123 | £548 | £2,899 |
| Return From Rental Income (%) | -8% | -9% | -9% | -8% | -8% | -42% |
| Total Net Return (%) | -2% | 4% | 8% | 9% | 4% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change