Flat
PL1
2 beds
1 bath
Royal William Yard, Plymouth PL1
South West, England · PL1
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£12,976
↗ 14%After 5 Years
Change In Property Value
£57,877
↗ 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 | £18,300 | £18,574 | £19,039 | £19,515 | £20,100 | £95,528 |
| Total Expenses | £15,733 | £15,806 | £15,895 | £15,987 | £16,088 | £79,509 |
| Profit Before Tax | £2,568 | £2,769 | £3,144 | £3,528 | £4,012 | £16,020 |
| Profit After Tax | £2,080 | £2,243 | £2,546 | £2,858 | £3,250 | £12,976 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £17,042 | £57,877 |
| Net Return | £8,080 | £8,363 | £15,031 | £19,088 | £20,292 | £70,853 |
| 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