Flat
PL2
1 bed
1 bath
Saltash Road, Keyham, Plymouth PL2
South West, England · PL2
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-280
↘ -1%After 5 Years
Change In Property Value
£21,221
↗ 19%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,816 | £6,918 | £7,091 | £7,268 | £7,487 | £35,580 |
| Total Expenses | £7,046 | £7,102 | £7,162 | £7,224 | £7,288 | £35,823 |
| Profit Before Tax | £-230 | £-184 | £-71 | £45 | £198 | £-242 |
| Profit After Tax | £-230 | £-184 | £-71 | £45 | £160 | £-280 |
| Change In Property Value | £2,200 | £2,244 | £4,578 | £5,951 | £6,249 | £21,221 |
| Net Return | £1,970 | £2,060 | £4,507 | £5,996 | £6,409 | £20,942 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 19% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change