Flat
PL2
2 beds
1 bath
Albert Road, Plymouth PL2
South West, England · PL2
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£956
↗ 2%After 5 Years
Change In Property Value
£24,115
↗ 19%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,752 | £7,868 | £8,065 | £8,267 | £8,515 | £40,466 |
| Total Expenses | £7,735 | £7,792 | £7,855 | £7,919 | £7,986 | £39,287 |
| Profit Before Tax | £17 | £76 | £210 | £348 | £528 | £1,180 |
| Profit After Tax | £14 | £62 | £170 | £282 | £428 | £956 |
| Change In Property Value | £2,500 | £2,550 | £5,202 | £6,763 | £7,101 | £24,115 |
| Net Return | £2,514 | £2,612 | £5,372 | £7,044 | £7,529 | £25,071 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 20% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change