Flat
PL2
3 beds
1 bath
Ganges Road, Plymouth PL2
South West, England · PL2
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£7,729
↗ 12%After 5 Years
Change In Property Value
£41,478
↗ 19%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,332 | £13,532 | £13,870 | £14,217 | £14,644 | £69,595 |
| Total Expenses | £11,863 | £11,929 | £12,006 | £12,085 | £12,170 | £60,053 |
| Profit Before Tax | £1,469 | £1,603 | £1,864 | £2,132 | £2,474 | £9,541 |
| Profit After Tax | £1,190 | £1,298 | £1,510 | £1,727 | £2,004 | £7,729 |
| Change In Property Value | £4,300 | £4,386 | £8,947 | £11,632 | £12,213 | £41,478 |
| Net Return | £5,490 | £5,684 | £10,457 | £13,359 | £14,217 | £49,207 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 8% | 9% | 16% | 20% | 22% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change