Flat
PL7
1 bed
0 baths
Ridgeway, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£20,500First YearProfit From Rental Income
£-4,395
↘ -21%After 5 Years
Change In Property Value
£12,540
↗ 19%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,032 | £4,092 | £4,195 | £4,300 | £4,429 | £21,048 |
| Total Expenses | £4,982 | £5,034 | £5,087 | £5,142 | £5,197 | £25,442 |
| Profit Before Tax | £-950 | £-942 | £-893 | £-842 | £-769 | £-4,395 |
| Profit After Tax | £-950 | £-942 | £-893 | £-842 | £-769 | £-4,395 |
| Change In Property Value | £1,300 | £1,326 | £2,705 | £3,517 | £3,692 | £12,540 |
| Net Return | £350 | £384 | £1,813 | £2,675 | £2,924 | £8,145 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 14% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change