Flat
PL1
1 bed
1 bath
Patna Place, North Road West, Plymouth. PL1
South West, England · PL1
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£-534
↘ -2%After 5 Years
Change In Property Value
£16,837
↗ 21%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,884 | £4,957 | £5,032 | £5,157 | £5,286 | £25,317 |
| Total Expenses | £5,062 | £5,120 | £5,168 | £5,223 | £5,278 | £25,851 |
| Profit Before Tax | £-178 | £-162 | £-137 | £-65 | £8 | £-534 |
| Profit After Tax | £-178 | £-162 | £-137 | £-65 | £8 | £-534 |
| Change In Property Value | £1,600 | £3,264 | £4,243 | £4,455 | £3,275 | £16,837 |
| Net Return | £1,422 | £3,102 | £4,107 | £4,390 | £3,283 | £16,303 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | 6% | 12% | 16% | 18% | 13% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change