Flat
PL1
2 beds
1 bath
Lambhay Street, The Barbican, Plymouth PL1
South West, England · PL1
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£3,680
↗ 7%After 5 Years
Change In Property Value
£32,797
↗ 19%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,368 | £10,524 | £10,787 | £11,056 | £11,388 | £54,122 |
| Total Expenses | £9,782 | £9,843 | £9,912 | £9,983 | £10,059 | £49,579 |
| Profit Before Tax | £586 | £680 | £874 | £1,073 | £1,329 | £4,543 |
| Profit After Tax | £475 | £551 | £708 | £869 | £1,076 | £3,680 |
| Change In Property Value | £3,400 | £3,468 | £7,075 | £9,197 | £9,657 | £32,797 |
| Net Return | £3,875 | £4,019 | £7,783 | £10,066 | £10,733 | £36,477 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 21% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change