Flat
PL7
1 bed
1 bath
Paynter Walk, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£1,339
↗ 3%After 5 Years
Change In Property Value
£25,080
↗ 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 | £8,064 | £8,185 | £8,390 | £8,599 | £8,857 | £42,095 |
| Total Expenses | £7,964 | £8,022 | £8,086 | £8,151 | £8,219 | £40,442 |
| Profit Before Tax | £100 | £163 | £304 | £449 | £638 | £1,654 |
| Profit After Tax | £81 | £132 | £246 | £364 | £517 | £1,339 |
| Change In Property Value | £2,600 | £2,652 | £5,410 | £7,033 | £7,385 | £25,080 |
| Net Return | £2,681 | £2,784 | £5,656 | £7,397 | £7,902 | £26,419 |
| 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