Flat
PL7
2 beds
2 baths
Ridge Park Road, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£9,218
↗ 13%After 5 Years
Change In Property Value
£45,337
↗ 19%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,568 | £14,787 | £15,156 | £15,535 | £16,001 | £76,047 |
| Total Expenses | £12,780 | £12,848 | £12,928 | £13,010 | £13,099 | £64,666 |
| Profit Before Tax | £1,788 | £1,938 | £2,228 | £2,525 | £2,902 | £11,381 |
| Profit After Tax | £1,448 | £1,570 | £1,805 | £2,045 | £2,351 | £9,218 |
| Change In Property Value | £4,700 | £4,794 | £9,780 | £12,714 | £13,349 | £45,337 |
| Net Return | £6,148 | £6,364 | £11,584 | £14,759 | £15,700 | £54,555 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 22% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change