Flat
PL9
3 beds
1 bath
Endsleigh Road, Plymouth PL9
South West, England · PL9
View property listing
Initial Investment
£93,150First YearProfit From Rental Income
£11,767
↗ 13%After 5 Years
Change In Property Value
£57,684
↗ 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 | £17,940 | £18,209 | £18,664 | £19,131 | £19,705 | £93,649 |
| Total Expenses | £15,657 | £15,730 | £15,818 | £15,909 | £16,009 | £79,122 |
| Profit Before Tax | £2,283 | £2,479 | £2,846 | £3,222 | £3,696 | £14,527 |
| Profit After Tax | £1,849 | £2,008 | £2,305 | £2,610 | £2,994 | £11,767 |
| Change In Property Value | £5,980 | £6,100 | £12,443 | £16,176 | £16,985 | £57,684 |
| Net Return | £7,829 | £8,108 | £14,749 | £18,786 | £19,979 | £69,451 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 8% | 9% | 16% | 20% | 21% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change