Flat
PL2
1 bed
1 bath
Charlotte Street, Morice Town, Plymouth PL2
South West, England · PL2
View property listing
Initial Investment
£19,750First YearProfit From Rental Income
£-4,632
↘ -23%After 5 Years
Change In Property Value
£12,058
↗ 19%After 5 Years
Return On Investment
38%
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 | £3,876 | £3,934 | £4,032 | £4,133 | £4,257 | £20,233 |
| Total Expenses | £4,867 | £4,919 | £4,972 | £5,026 | £5,081 | £24,865 |
| Profit Before Tax | £-991 | £-985 | £-939 | £-893 | £-824 | £-4,632 |
| Profit After Tax | £-991 | £-985 | £-939 | £-893 | £-824 | £-4,632 |
| Change In Property Value | £1,250 | £1,275 | £2,601 | £3,381 | £3,550 | £12,058 |
| Net Return | £259 | £290 | £1,662 | £2,489 | £2,727 | £7,426 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -23% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 14% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change