Flat
PL2
2 beds
1 bath
Albert Road, Stoke, Plymouth PL2
South West, England · PL2
View property listing
Initial Investment
£30,985First YearProfit From Rental Income
£1,910
↗ 6%After 5 Years
Change In Property Value
£21,036
↗ 21%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,192 | £6,285 | £6,379 | £6,539 | £6,702 | £32,097 |
| Total Expenses | £5,835 | £5,894 | £5,945 | £6,003 | £6,062 | £29,738 |
| Profit Before Tax | £357 | £391 | £434 | £536 | £641 | £2,358 |
| Profit After Tax | £289 | £316 | £352 | £434 | £519 | £1,910 |
| Change In Property Value | £1,999 | £4,078 | £5,301 | £5,566 | £4,091 | £21,036 |
| Net Return | £2,288 | £4,394 | £5,653 | £6,001 | £4,610 | £22,946 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 7% | 14% | 18% | 19% | 15% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change