Flat
PL7
1 bed
1 bath
Tillard Close, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£2,062
↗ 5%After 5 Years
Change In Property Value
£27,009
↗ 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 | £8,676 | £8,806 | £9,026 | £9,252 | £9,530 | £45,290 |
| Total Expenses | £8,422 | £8,481 | £8,546 | £8,613 | £8,683 | £42,745 |
| Profit Before Tax | £254 | £325 | £480 | £639 | £847 | £2,545 |
| Profit After Tax | £206 | £263 | £389 | £518 | £686 | £2,062 |
| Change In Property Value | £2,800 | £2,856 | £5,826 | £7,574 | £7,953 | £27,009 |
| Net Return | £3,006 | £3,119 | £6,215 | £8,092 | £8,639 | £29,071 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 7% | 7% | 14% | 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