Flat
PL1
1 bed
1 bath
King Street, Plymouth PL1
South West, England · PL1
View property listing
Initial Investment
£19,000First YearProfit From Rental Income
£-5,151
↘ -27%After 5 Years
Change In Property Value
£11,575
↗ 19%After 5 Years
Return On Investment
34%
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 | £3,660 | £3,715 | £3,808 | £3,903 | £4,020 | £19,106 |
| Total Expenses | £4,747 | £4,798 | £4,850 | £4,904 | £4,958 | £24,256 |
| Profit Before Tax | £-1,087 | £-1,083 | £-1,042 | £-1,001 | £-938 | £-5,151 |
| Profit After Tax | £-1,087 | £-1,083 | £-1,042 | £-1,001 | £-938 | £-5,151 |
| Change In Property Value | £1,200 | £1,224 | £2,497 | £3,246 | £3,408 | £11,575 |
| Net Return | £114 | £141 | £1,454 | £2,245 | £2,470 | £6,425 |
| Return From Rental Income (%) | -6% | -6% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 13% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change