Flat
PL3
2 beds
1 bath
3 Hill Crest, Mannamead, Plymouth PL3
South West, England · PL3
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£6,761
↗ 10%After 5 Years
Change In Property Value
£43,408
↗ 19%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,500 | £13,703 | £14,045 | £14,396 | £14,828 | £70,472 |
| Total Expenses | £12,277 | £12,343 | £12,420 | £12,499 | £12,585 | £62,125 |
| Profit Before Tax | £1,223 | £1,359 | £1,625 | £1,897 | £2,243 | £8,347 |
| Profit After Tax | £991 | £1,101 | £1,316 | £1,536 | £1,817 | £6,761 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £12,781 | £43,408 |
| Net Return | £5,491 | £5,691 | £10,680 | £13,709 | £14,598 | £50,169 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 21% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change