Flat
PL2
2 beds
1 bath
Saltash Road, Keyham PL2
South West, England · PL2
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£6,078
↗ 14%After 5 Years
Change In Property Value
£29,465
↗ 21%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,676 | £8,806 | £8,938 | £9,162 | £9,391 | £44,973 |
| Total Expenses | £7,372 | £7,435 | £7,489 | £7,553 | £7,619 | £37,469 |
| Profit Before Tax | £1,304 | £1,371 | £1,449 | £1,608 | £1,772 | £7,504 |
| Profit After Tax | £1,056 | £1,111 | £1,174 | £1,303 | £1,435 | £6,078 |
| Change In Property Value | £2,800 | £5,712 | £7,426 | £7,797 | £5,731 | £29,465 |
| Net Return | £3,856 | £6,823 | £8,599 | £9,100 | £7,166 | £35,543 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 9% | 16% | 20% | 21% | 17% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change