Flat
PL3
1 bed
1 bath
Wilderness Road, Plymouth, Devon PL3
South West, England · PL3
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£-926
↘ -4%After 5 Years
Change In Property Value
£16,837
↗ 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 | £4,800 | £4,872 | £4,945 | £5,069 | £5,195 | £24,881 |
| Total Expenses | £5,054 | £5,111 | £5,160 | £5,214 | £5,269 | £25,807 |
| Profit Before Tax | £-254 | £-239 | £-214 | £-145 | £-74 | £-926 |
| Profit After Tax | £-254 | £-239 | £-214 | £-145 | £-74 | £-926 |
| Change In Property Value | £1,600 | £3,264 | £4,243 | £4,455 | £3,275 | £16,837 |
| Net Return | £1,346 | £3,025 | £4,029 | £4,310 | £3,201 | £15,911 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| 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