Flat
PL1
2 beds
1 bath
Craigie Drive, Plymouth PL1
South West, England · PL1
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£7,427
↗ 12%After 5 Years
Change In Property Value
£38,585
↗ 19%After 5 Years
Return On Investment
75%
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 | £14,940 | £15,164 | £15,543 | £15,932 | £16,410 | £77,989 |
| Total Expenses | £13,517 | £13,633 | £13,759 | £13,888 | £14,023 | £68,820 |
| Profit Before Tax | £1,423 | £1,531 | £1,784 | £2,044 | £2,387 | £9,169 |
| Profit After Tax | £1,153 | £1,240 | £1,445 | £1,656 | £1,934 | £7,427 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £11,361 | £38,585 |
| Net Return | £5,153 | £5,320 | £9,768 | £12,476 | £13,295 | £46,011 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 8% | 9% | 16% | 20% | 22% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change