Flat
PL1
3 beds
1 bath
Vaagso Close, Plymouth PL1
South West, England · PL1
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£5,759
↗ 16%After 5 Years
Change In Property Value
£22,186
↗ 19%After 5 Years
Return On Investment
79%
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 | £8,592 | £8,721 | £8,939 | £9,162 | £9,437 | £44,851 |
| Total Expenses | £7,422 | £7,481 | £7,545 | £7,612 | £7,682 | £37,742 |
| Profit Before Tax | £1,170 | £1,240 | £1,393 | £1,551 | £1,755 | £7,110 |
| Profit After Tax | £948 | £1,005 | £1,129 | £1,256 | £1,422 | £5,759 |
| Change In Property Value | £2,300 | £2,346 | £4,786 | £6,222 | £6,533 | £22,186 |
| Net Return | £3,248 | £3,351 | £5,915 | £7,478 | £7,955 | £27,945 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 22% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change