Flat
PL4
1 bed
1 bath
Cromwell Road, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£36,985First YearProfit From Rental Income
£1,036
↗ 3%After 5 Years
Change In Property Value
£23,141
↗ 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 | £7,560 | £7,673 | £7,865 | £8,062 | £8,304 | £39,464 |
| Total Expenses | £7,515 | £7,572 | £7,634 | £7,698 | £7,765 | £38,185 |
| Profit Before Tax | £45 | £101 | £231 | £364 | £539 | £1,279 |
| Profit After Tax | £36 | £82 | £187 | £295 | £436 | £1,036 |
| Change In Property Value | £2,399 | £2,447 | £4,992 | £6,489 | £6,814 | £23,141 |
| Net Return | £2,435 | £2,529 | £5,179 | £6,784 | £7,250 | £24,177 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| 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