Flat
PL2
2 beds
1 bath
Albert Road, Plymouth PL2
South West, England · PL2
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£1,723
↗ 4%After 5 Years
Change In Property Value
£26,045
↗ 19%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,376 | £8,502 | £8,714 | £8,932 | £9,200 | £43,724 |
| Total Expenses | £8,194 | £8,252 | £8,317 | £8,382 | £8,452 | £41,596 |
| Profit Before Tax | £182 | £249 | £398 | £550 | £748 | £2,128 |
| Profit After Tax | £148 | £202 | £322 | £445 | £606 | £1,723 |
| Change In Property Value | £2,700 | £2,754 | £5,618 | £7,304 | £7,669 | £26,045 |
| Net Return | £2,848 | £2,956 | £5,940 | £7,749 | £8,275 | £27,768 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 20% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change