Flat
PL1
1 bed
1 bath
New Street Flats, Plymouth, Plymouth, Devon PL1
South West, England · PL1
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£1,428
↗ 6%After 5 Years
Change In Property Value
£15,434
↗ 19%After 5 Years
Return On Investment
67%
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 | £5,772 | £5,827 | £5,885 | £5,944 | £6,006 | £29,433 |
| Profit Before Tax | £204 | £239 | £333 | £429 | £558 | £1,763 |
| Profit After Tax | £166 | £194 | £269 | £347 | £452 | £1,428 |
| Change In Property Value | £1,600 | £1,632 | £3,329 | £4,328 | £4,544 | £15,434 |
| Net Return | £1,766 | £1,826 | £3,599 | £4,675 | £4,996 | £16,862 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 20% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change