Flat
PL1
2 beds
2 baths
Hobart Street, Plymouth PL1
South West, England · PL1
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£4,064
↗ 8%After 5 Years
Change In Property Value
£33,761
↗ 19%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,680 | £10,840 | £11,111 | £11,389 | £11,731 | £55,751 |
| Total Expenses | £10,011 | £10,073 | £10,143 | £10,215 | £10,292 | £50,734 |
| Profit Before Tax | £669 | £767 | £968 | £1,174 | £1,439 | £5,017 |
| Profit After Tax | £542 | £621 | £784 | £951 | £1,166 | £4,064 |
| Change In Property Value | £3,500 | £3,570 | £7,283 | £9,468 | £9,941 | £33,761 |
| Net Return | £4,042 | £4,191 | £8,067 | £10,419 | £11,107 | £37,825 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 21% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change