Flat
PL3
2 beds
1 bath
Crabtree Close, Plymouth PL3
South West, England · PL3
View property listing
Initial Investment
£36,985First YearProfit From Rental Income
£-447
↘ -1%After 5 Years
Change In Property Value
£23,141
↗ 19%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,200 | £7,308 | £7,491 | £7,678 | £7,908 | £37,585 |
| Total Expenses | £7,479 | £7,536 | £7,597 | £7,660 | £7,725 | £37,997 |
| Profit Before Tax | £-279 | £-228 | £-106 | £18 | £183 | £-412 |
| Profit After Tax | £-279 | £-228 | £-106 | £18 | £148 | £-447 |
| Change In Property Value | £2,399 | £2,447 | £4,992 | £6,489 | £6,814 | £23,141 |
| Net Return | £2,120 | £2,219 | £4,885 | £6,508 | £6,962 | £22,694 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 19% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change