Flat
PL1
1 bed
1 bath
Notte Street, Plymouth PL1
South West, England · PL1
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-121,374
↘ -264%After 5 Years
Change In Property Value
£28,938
↗ 19%After 5 Years
Return On Investment
-201%
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 | £11,208 | £11,376 | £11,661 | £11,952 | £12,311 | £58,507 |
| Total Expenses | £34,702 | £35,354 | £35,976 | £36,612 | £37,237 | £179,881 |
| Profit Before Tax | £-23,494 | £-23,978 | £-24,316 | £-24,660 | £-24,926 | £-121,374 |
| Profit After Tax | £-23,494 | £-23,978 | £-24,316 | £-24,660 | £-24,926 | £-121,374 |
| Change In Property Value | £3,000 | £3,060 | £6,242 | £8,115 | £8,521 | £28,938 |
| Net Return | £-20,494 | £-20,918 | £-18,073 | £-16,544 | £-16,405 | £-92,435 |
| Return From Rental Income (%) | -51% | -52% | -53% | -54% | -54% | -264% |
| Total Net Return (%) | -45% | -45% | -39% | -36% | -36% | -201% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change