Flat
PL1
1 bed
1 bath
Patna Place, North Road West, Plymouth. PL1
South West, England · PL1
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£5,234
↗ 21%After 5 Years
Change In Property Value
£15,434
↗ 19%After 5 Years
Return On Investment
83%
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 | £5,976 | £6,066 | £6,217 | £6,373 | £6,564 | £31,196 |
| Total Expenses | £4,872 | £4,906 | £4,945 | £4,984 | £5,027 | £24,733 |
| Profit Before Tax | £1,104 | £1,160 | £1,273 | £1,388 | £1,537 | £6,462 |
| Profit After Tax | £895 | £939 | £1,031 | £1,125 | £1,245 | £5,234 |
| Change In Property Value | £1,600 | £1,632 | £3,329 | £4,328 | £4,544 | £15,434 |
| Net Return | £2,495 | £2,571 | £4,360 | £5,453 | £5,789 | £20,668 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 23% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change