Flat
PL4
2 beds
2 baths
Marrowbone Slip, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£15,259
↗ 16%After 5 Years
Change In Property Value
£57,877
↗ 19%After 5 Years
Return On Investment
78%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,900 | £19,183 | £19,663 | £20,155 | £20,759 | £98,661 |
| Total Expenses | £15,793 | £15,867 | £15,958 | £16,051 | £16,154 | £79,822 |
| Profit Before Tax | £3,108 | £3,317 | £3,705 | £4,104 | £4,605 | £18,839 |
| Profit After Tax | £2,517 | £2,686 | £3,001 | £3,324 | £3,730 | £15,259 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £17,042 | £57,877 |
| Net Return | £8,517 | £8,806 | £15,486 | £19,554 | £20,772 | £73,136 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 22% | 78% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change