Flat
PL2
3 beds
1 bath
Wolseley Road, Plymouth PL2
South West, England · PL2
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£5,596
↗ 13%After 5 Years
Change In Property Value
£28,413
↗ 21%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,376 | £8,502 | £8,629 | £8,845 | £9,066 | £43,418 |
| Total Expenses | £7,181 | £7,244 | £7,298 | £7,361 | £7,426 | £36,509 |
| Profit Before Tax | £1,195 | £1,258 | £1,332 | £1,484 | £1,640 | £6,909 |
| Profit After Tax | £968 | £1,019 | £1,079 | £1,202 | £1,329 | £5,596 |
| Change In Property Value | £2,700 | £5,508 | £7,160 | £7,518 | £5,526 | £28,413 |
| Net Return | £3,668 | £6,527 | £8,239 | £8,720 | £6,855 | £34,009 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 9% | 16% | 20% | 21% | 17% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change