Flat
PL2
3 beds
1 bath
Austin Avenue, Plymouth PL2
South West, England · PL2
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£-1,137
↘ -2%After 5 Years
Change In Property Value
£40,514
↗ 19%After 5 Years
Return On Investment
62%
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 | £10,848 | £11,011 | £11,286 | £11,568 | £11,915 | £56,628 |
| Total Expenses | £11,417 | £11,479 | £11,549 | £11,621 | £11,699 | £57,765 |
| Profit Before Tax | £-569 | £-468 | £-263 | £-53 | £216 | £-1,137 |
| Profit After Tax | £-569 | £-468 | £-263 | £-53 | £216 | £-1,137 |
| Change In Property Value | £4,200 | £4,284 | £8,739 | £11,361 | £11,929 | £40,514 |
| Net Return | £3,631 | £3,816 | £8,476 | £11,308 | £12,146 | £39,377 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 19% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change