Flat
PL1
1 bed
1 bath
Wesley Court, Millbay Road PL1
South West, England · PL1
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£1,175
↗ 3%After 5 Years
Change In Property Value
£26,045
↗ 19%After 5 Years
Return On Investment
66%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,232 | £8,355 | £8,564 | £8,778 | £9,042 | £42,972 |
| Total Expenses | £8,179 | £8,238 | £8,302 | £8,367 | £8,436 | £41,521 |
| Profit Before Tax | £53 | £118 | £263 | £412 | £606 | £1,451 |
| Profit After Tax | £43 | £95 | £213 | £333 | £491 | £1,175 |
| Change In Property Value | £2,700 | £2,754 | £5,618 | £7,304 | £7,669 | £26,045 |
| Net Return | £2,743 | £2,849 | £5,831 | £7,637 | £8,160 | £27,220 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 20% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change