Flat
PL1
2 beds
1 bath
Mills Bakery, Royal William Yard, Plymouth PL1
South West, England · PL1
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£15,283
↗ 16%After 5 Years
Change In Property Value
£57,877
↗ 19%After 5 Years
Return On Investment
78%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,416 | £22,752 | £23,321 | £23,904 | £24,621 | £117,015 |
| Total Expenses | £19,302 | £19,454 | £19,622 | £19,793 | £19,975 | £98,147 |
| Profit Before Tax | £3,114 | £3,298 | £3,699 | £4,111 | £4,646 | £18,867 |
| Profit After Tax | £2,522 | £2,671 | £2,996 | £3,330 | £3,763 | £15,283 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £17,042 | £57,877 |
| Net Return | £8,522 | £8,791 | £15,481 | £19,560 | £20,805 | £73,159 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 22% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change