Flat
PL3
2 beds
1 bath
Torridge Way, Plymouth PL3
South West, England · PL3
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-1,257
↘ -4%After 5 Years
Change In Property Value
£21,221
↗ 19%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,600 | £6,699 | £6,866 | £7,038 | £7,249 | £34,453 |
| Total Expenses | £7,024 | £7,080 | £7,140 | £7,201 | £7,265 | £35,710 |
| Profit Before Tax | £-424 | £-381 | £-273 | £-163 | £-15 | £-1,257 |
| Profit After Tax | £-424 | £-381 | £-273 | £-163 | £-15 | £-1,257 |
| Change In Property Value | £2,200 | £2,244 | £4,578 | £5,951 | £6,249 | £21,221 |
| Net Return | £1,776 | £1,863 | £4,304 | £5,788 | £6,233 | £19,965 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -4% |
| Total Net Return (%) | 5% | 5% | 13% | 17% | 18% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change