Flat
PL4
2 beds
0 baths
Exeter Street, Plymouth, Devon PL4
South West, England · PL4
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£2,610
↗ 6%After 5 Years
Change In Property Value
£27,009
↗ 19%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,820 | £8,952 | £9,176 | £9,406 | £9,688 | £46,042 |
| Total Expenses | £8,437 | £8,496 | £8,561 | £8,628 | £8,699 | £42,820 |
| Profit Before Tax | £384 | £457 | £615 | £778 | £989 | £3,222 |
| Profit After Tax | £311 | £370 | £498 | £630 | £801 | £2,610 |
| Change In Property Value | £2,800 | £2,856 | £5,826 | £7,574 | £7,953 | £27,009 |
| Net Return | £3,111 | £3,226 | £6,324 | £8,204 | £8,754 | £29,619 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 20% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change