Flat
PL1
4 beds
2 baths
Union Street, Plymouth PL1
South West, England · PL1
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£78,133
↗ 51%After 5 Years
Change In Property Value
£90,674
↗ 19%After 5 Years
Return On Investment
110%
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 | £42,600 | £43,239 | £44,320 | £45,428 | £46,791 | £222,378 |
| Total Expenses | £24,907 | £25,017 | £25,168 | £25,323 | £25,502 | £125,917 |
| Profit Before Tax | £17,693 | £18,222 | £19,152 | £20,105 | £21,289 | £96,460 |
| Profit After Tax | £14,331 | £14,760 | £15,513 | £16,285 | £17,244 | £78,133 |
| Change In Property Value | £9,400 | £9,588 | £19,560 | £25,427 | £26,699 | £90,674 |
| Net Return | £23,731 | £24,348 | £35,072 | £41,713 | £43,943 | £168,807 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 51% |
| Total Net Return (%) | 16% | 16% | 23% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change