Flat
PL1
1 bed
2 baths
Paradise Road, Plymouth PL1
South West, England · PL1
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£6,983
↗ 18%After 5 Years
Change In Property Value
£24,115
↗ 19%After 5 Years
Return On Investment
81%
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 | £9,336 | £9,476 | £9,713 | £9,956 | £10,254 | £48,735 |
| Total Expenses | £7,893 | £7,953 | £8,020 | £8,088 | £8,160 | £40,114 |
| Profit Before Tax | £1,443 | £1,523 | £1,693 | £1,868 | £2,094 | £8,622 |
| Profit After Tax | £1,169 | £1,234 | £1,372 | £1,513 | £1,696 | £6,983 |
| Change In Property Value | £2,500 | £2,550 | £5,202 | £6,763 | £7,101 | £24,115 |
| Net Return | £3,669 | £3,784 | £6,574 | £8,276 | £8,797 | £31,099 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 23% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change