Flat
PL2
1 bed
1 bath
Keyham Road, Plymouth PL2
South West, England · PL2
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£10,525
↗ 36%After 5 Years
Change In Property Value
£18,328
↗ 19%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,000 | £9,135 | £9,363 | £9,597 | £9,885 | £46,981 |
| Total Expenses | £6,669 | £6,729 | £6,794 | £6,862 | £6,933 | £33,987 |
| Profit Before Tax | £2,331 | £2,406 | £2,569 | £2,736 | £2,952 | £12,994 |
| Profit After Tax | £1,888 | £1,949 | £2,081 | £2,216 | £2,391 | £10,525 |
| Change In Property Value | £1,900 | £1,938 | £3,954 | £5,140 | £5,397 | £18,328 |
| Net Return | £3,788 | £3,887 | £6,034 | £7,356 | £7,788 | £28,853 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 13% | 13% | 20% | 25% | 26% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change