Flat
PL5
1 bed
1 bath
Whitleigh Way, Plymouth PL5
South West, England · PL5
View property listing
Initial Investment
£41,485First YearProfit From Rental Income
£1,183
↗ 3%After 5 Years
Change In Property Value
£26,035
↗ 19%After 5 Years
Return On Investment
66%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,232 | £8,355 | £8,564 | £8,778 | £9,042 | £42,972 |
| Total Expenses | £8,177 | £8,236 | £8,300 | £8,365 | £8,434 | £41,511 |
| Profit Before Tax | £55 | £120 | £265 | £414 | £608 | £1,461 |
| Profit After Tax | £44 | £97 | £215 | £335 | £493 | £1,183 |
| Change In Property Value | £2,699 | £2,753 | £5,616 | £7,301 | £7,666 | £26,035 |
| Net Return | £2,743 | £2,850 | £5,831 | £7,636 | £8,158 | £27,218 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 20% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change