Flat
PL9
2 beds
2 baths
Causeway View, Plymouth PL9
South West, England · PL9
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£8,452
↗ 11%After 5 Years
Change In Property Value
£48,231
↗ 19%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,000 | £15,225 | £15,606 | £15,996 | £16,476 | £78,302 |
| Total Expenses | £13,419 | £13,487 | £13,568 | £13,651 | £13,742 | £67,867 |
| Profit Before Tax | £1,581 | £1,738 | £2,037 | £2,345 | £2,734 | £10,435 |
| Profit After Tax | £1,281 | £1,408 | £1,650 | £1,899 | £2,214 | £8,452 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £14,201 | £48,231 |
| Net Return | £6,281 | £6,508 | £12,054 | £15,424 | £16,416 | £56,683 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 8% | 9% | 16% | 20% | 22% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change