Flat
PL2
0 beds
0 baths
Albert Road, Stoke, Plymouth PL2
South West, England · PL2
View property listing
Initial Investment
£23,500First YearProfit From Rental Income
£-794
↘ -3%After 5 Years
Change In Property Value
£15,785
↗ 21%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,656 | £4,726 | £4,797 | £4,917 | £5,040 | £24,135 |
| Total Expenses | £4,879 | £4,936 | £4,984 | £5,038 | £5,093 | £24,928 |
| Profit Before Tax | £-223 | £-210 | £-187 | £-121 | £-53 | £-794 |
| Profit After Tax | £-223 | £-210 | £-187 | £-121 | £-53 | £-794 |
| Change In Property Value | £1,500 | £3,060 | £3,978 | £4,177 | £3,070 | £15,785 |
| Net Return | £1,277 | £2,850 | £3,791 | £4,056 | £3,017 | £14,991 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -3% |
| Total Net Return (%) | 5% | 12% | 16% | 17% | 13% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change