Flat
PL6
2 beds
1 bath
Austin Crescent, Plymouth PL6
South West, England · PL6
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£1,349
↗ 3%After 5 Years
Change In Property Value
£27,974
↗ 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 | £8,700 | £8,830 | £9,051 | £9,278 | £9,556 | £45,415 |
| Total Expenses | £8,623 | £8,682 | £8,747 | £8,813 | £8,884 | £43,749 |
| Profit Before Tax | £77 | £149 | £304 | £464 | £672 | £1,666 |
| Profit After Tax | £62 | £120 | £246 | £376 | £544 | £1,349 |
| Change In Property Value | £2,900 | £2,958 | £6,034 | £7,845 | £8,237 | £27,974 |
| Net Return | £2,962 | £3,078 | £6,281 | £8,221 | £8,781 | £29,323 |
| 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