Flat
PL4
2 beds
1 bath
Ladysmith Road, Plymouth, Devon PL4
South West, England · PL4
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£1,028
↗ 3%After 5 Years
Change In Property Value
£23,151
↗ 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 | £7,517 | £7,574 | £7,636 | £7,700 | £7,767 | £38,195 |
| Profit Before Tax | £43 | £99 | £229 | £362 | £537 | £1,270 |
| Profit After Tax | £35 | £80 | £185 | £293 | £435 | £1,028 |
| Change In Property Value | £2,400 | £2,448 | £4,994 | £6,492 | £6,817 | £23,151 |
| Net Return | £2,435 | £2,528 | £5,179 | £6,785 | £7,252 | £24,179 |
| 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