Flat
PL1
2 beds
1 bath
Park Avenue, Devonport PL1
South West, England · PL1
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£8,718
↗ 23%After 5 Years
Change In Property Value
£24,115
↗ 19%After 5 Years
Return On Investment
85%
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 | £9,336 | £9,476 | £9,713 | £9,956 | £10,254 | £48,735 |
| Total Expenses | £7,483 | £7,534 | £7,591 | £7,651 | £7,714 | £37,973 |
| Profit Before Tax | £1,853 | £1,942 | £2,122 | £2,305 | £2,540 | £10,762 |
| Profit After Tax | £1,501 | £1,573 | £1,718 | £1,867 | £2,057 | £8,718 |
| Change In Property Value | £2,500 | £2,550 | £5,202 | £6,763 | £7,101 | £24,115 |
| Net Return | £4,001 | £4,123 | £6,920 | £8,630 | £9,158 | £32,833 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 24% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change