Flat
PL9
2 beds
1 bath
Dean Hill, Plymstock, Plymouth. PL9
South West, England · PL9
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£1,688
↗ 4%After 5 Years
Change In Property Value
£28,938
↗ 19%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,000 | £9,135 | £9,363 | £9,597 | £9,885 | £46,981 |
| Total Expenses | £8,851 | £8,911 | £8,977 | £9,044 | £9,115 | £44,898 |
| Profit Before Tax | £149 | £224 | £387 | £554 | £770 | £2,084 |
| Profit After Tax | £120 | £182 | £313 | £448 | £624 | £1,688 |
| Change In Property Value | £3,000 | £3,060 | £6,242 | £8,115 | £8,521 | £28,938 |
| Net Return | £3,120 | £3,242 | £6,556 | £8,564 | £9,145 | £30,626 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 20% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change