Flat
PL2
2 beds
1 bath
Overdale Road, Plymouth PL2
South West, England · PL2
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£8,835
↗ 13%After 5 Years
Change In Property Value
£44,372
↗ 19%After 5 Years
Return On Investment
76%
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 | £14,256 | £14,470 | £14,832 | £15,202 | £15,658 | £74,418 |
| Total Expenses | £12,551 | £12,618 | £12,697 | £12,778 | £12,867 | £63,511 |
| Profit Before Tax | £1,705 | £1,852 | £2,134 | £2,424 | £2,792 | £10,907 |
| Profit After Tax | £1,381 | £1,500 | £1,729 | £1,963 | £2,261 | £8,835 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £13,065 | £44,372 |
| Net Return | £5,981 | £6,192 | £11,300 | £14,407 | £15,327 | £53,207 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 22% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change