Flat
PL1
2 beds
2 baths
Notte Street, The Hoe, Plymouth PL1
South West, England · PL1
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£12,254
↗ 14%After 5 Years
Change In Property Value
£55,948
↗ 19%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,688 | £17,953 | £18,402 | £18,862 | £19,428 | £92,334 |
| Total Expenses | £15,275 | £15,347 | £15,435 | £15,525 | £15,624 | £77,205 |
| Profit Before Tax | £2,413 | £2,606 | £2,967 | £3,337 | £3,804 | £15,128 |
| Profit After Tax | £1,955 | £2,111 | £2,403 | £2,703 | £3,081 | £12,254 |
| Change In Property Value | £5,800 | £5,916 | £12,069 | £15,689 | £16,474 | £55,948 |
| Net Return | £7,755 | £8,027 | £14,472 | £18,393 | £19,555 | £68,202 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 22% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change