Flat
PL9
2 beds
2 baths
Carrolls Way, Plymstock PL9
South West, England · PL9
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£3,379
↗ 6%After 5 Years
Change In Property Value
£33,761
↗ 19%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,500 | £10,657 | £10,924 | £11,197 | £11,533 | £54,811 |
| Total Expenses | £9,993 | £10,055 | £10,124 | £10,196 | £10,272 | £50,640 |
| Profit Before Tax | £507 | £603 | £799 | £1,001 | £1,261 | £4,171 |
| Profit After Tax | £411 | £488 | £648 | £811 | £1,021 | £3,379 |
| Change In Property Value | £3,500 | £3,570 | £7,283 | £9,468 | £9,941 | £33,761 |
| Net Return | £3,911 | £4,058 | £7,930 | £10,279 | £10,962 | £37,140 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 20% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change