Flat
PL7
2 beds
1 bath
Crossway, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£4,319
↗ 8%After 5 Years
Change In Property Value
£32,797
↗ 19%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,536 | £10,694 | £10,961 | £11,235 | £11,572 | £54,999 |
| Total Expenses | £9,798 | £9,860 | £9,930 | £10,001 | £10,077 | £49,667 |
| Profit Before Tax | £738 | £834 | £1,032 | £1,234 | £1,495 | £5,332 |
| Profit After Tax | £597 | £675 | £836 | £1,000 | £1,211 | £4,319 |
| Change In Property Value | £3,400 | £3,468 | £7,075 | £9,197 | £9,657 | £32,797 |
| Net Return | £3,997 | £4,143 | £7,910 | £10,197 | £10,868 | £37,116 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 21% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change