Flat
PL4
2 beds
1 bath
White Friars Lane, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£2,226
↗ 5%After 5 Years
Change In Property Value
£26,045
↗ 19%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,508 | £8,636 | £8,852 | £9,073 | £9,345 | £44,413 |
| Total Expenses | £8,207 | £8,266 | £8,330 | £8,396 | £8,466 | £41,665 |
| Profit Before Tax | £301 | £370 | £521 | £677 | £879 | £2,748 |
| Profit After Tax | £244 | £300 | £422 | £548 | £712 | £2,226 |
| Change In Property Value | £2,700 | £2,754 | £5,618 | £7,304 | £7,669 | £26,045 |
| Net Return | £2,944 | £3,054 | £6,040 | £7,852 | £8,381 | £28,270 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 7% | 7% | 15% | 19% | 20% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change