Flat
PL1
1 bed
1 bath
Paradise Place, Plymouth PL1
South West, England · PL1
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£3,264
↗ 11%After 5 Years
Change In Property Value
£18,328
↗ 19%After 5 Years
Return On Investment
73%
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 | £7,092 | £7,198 | £7,378 | £7,563 | £7,790 | £37,021 |
| Total Expenses | £6,478 | £6,535 | £6,596 | £6,658 | £6,724 | £32,991 |
| Profit Before Tax | £614 | £663 | £782 | £905 | £1,066 | £4,030 |
| Profit After Tax | £497 | £537 | £634 | £733 | £864 | £3,264 |
| Change In Property Value | £1,900 | £1,938 | £3,954 | £5,140 | £5,397 | £18,328 |
| Net Return | £2,397 | £2,475 | £4,587 | £5,872 | £6,260 | £21,592 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 21% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change