Flat
PL2
1 bed
1 bath
Grassendale Avenue, Plymouth PL2
South West, England · PL2
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£5,068
↗ 13%After 5 Years
Change In Property Value
£27,361
↗ 21%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,064 | £8,185 | £8,308 | £8,515 | £8,728 | £41,800 |
| Total Expenses | £6,989 | £7,051 | £7,105 | £7,167 | £7,231 | £35,543 |
| Profit Before Tax | £1,075 | £1,134 | £1,203 | £1,348 | £1,497 | £6,257 |
| Profit After Tax | £871 | £918 | £975 | £1,092 | £1,213 | £5,068 |
| Change In Property Value | £2,600 | £5,304 | £6,895 | £7,240 | £5,321 | £27,361 |
| Net Return | £3,471 | £6,222 | £7,870 | £8,332 | £6,534 | £32,429 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 9% | 16% | 20% | 21% | 16% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change