Flat
PL2
2 beds
1 bath
Bulleid Close, Plymouth PL2
South West, England · PL2
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£24,678
↗ 45%After 5 Years
Change In Property Value
£34,726
↗ 19%After 5 Years
Return On Investment
108%
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 | £16,308 | £16,553 | £16,966 | £17,391 | £17,912 | £85,130 |
| Total Expenses | £10,772 | £10,843 | £10,927 | £11,013 | £11,108 | £54,664 |
| Profit Before Tax | £5,536 | £5,710 | £6,039 | £6,377 | £6,804 | £30,466 |
| Profit After Tax | £4,484 | £4,625 | £4,892 | £5,166 | £5,511 | £24,678 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £10,225 | £34,726 |
| Net Return | £8,084 | £8,297 | £12,383 | £14,904 | £15,736 | £59,404 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 10% | 45% |
| Total Net Return (%) | 15% | 15% | 23% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change