Flat
PL2
1 bed
1 bath
Keyham Road, Plymouth PL2
South West, England · PL2
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£-1,608
↘ -5%After 5 Years
Change In Property Value
£18,328
↗ 19%After 5 Years
Return On Investment
57%
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 | £5,892 | £5,980 | £6,130 | £6,283 | £6,472 | £30,757 |
| Total Expenses | £6,358 | £6,413 | £6,471 | £6,530 | £6,592 | £32,365 |
| Profit Before Tax | £-466 | £-433 | £-341 | £-247 | £-120 | £-1,608 |
| Profit After Tax | £-466 | £-433 | £-341 | £-247 | £-120 | £-1,608 |
| Change In Property Value | £1,900 | £1,938 | £3,954 | £5,140 | £5,397 | £18,328 |
| Net Return | £1,434 | £1,505 | £3,612 | £4,892 | £5,276 | £16,720 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 18% | 57% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change