Flat
PL2
2 beds
1 bath
Marazion Way, Plymouth PL2
South West, England · PL2
View property listing
Initial Investment
£51,400First YearProfit From Rental Income
£9,005
↗ 18%After 5 Years
Change In Property Value
£35,358
↗ 21%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,416 | £10,572 | £10,731 | £10,999 | £11,274 | £53,992 |
| Total Expenses | £8,447 | £8,513 | £8,569 | £8,638 | £8,708 | £42,876 |
| Profit Before Tax | £1,969 | £2,060 | £2,161 | £2,361 | £2,566 | £11,117 |
| Profit After Tax | £1,595 | £1,668 | £1,751 | £1,912 | £2,078 | £9,005 |
| Change In Property Value | £3,360 | £6,854 | £8,911 | £9,356 | £6,877 | £35,358 |
| Net Return | £4,955 | £8,523 | £10,661 | £11,269 | £8,955 | £44,363 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 17% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change