Flat
PL2
1 bed
1 bath
Stoke, Plymouth PL2
South West, England · PL2
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£-2,480
↘ -9%After 5 Years
Change In Property Value
£17,363
↗ 19%After 5 Years
Return On Investment
53%
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 | £6,720 | £6,821 | £6,991 | £7,166 | £7,381 | £35,079 |
| Total Expenses | £7,345 | £7,426 | £7,510 | £7,595 | £7,683 | £37,559 |
| Profit Before Tax | £-625 | £-605 | £-519 | £-429 | £-302 | £-2,480 |
| Profit After Tax | £-625 | £-605 | £-519 | £-429 | £-302 | £-2,480 |
| Change In Property Value | £1,800 | £1,836 | £3,745 | £4,869 | £5,113 | £17,363 |
| Net Return | £1,175 | £1,231 | £3,227 | £4,440 | £4,811 | £14,883 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 4% | 4% | 12% | 16% | 17% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change