Flat
PL2
1 bed
1 bath
Saltash Road PL2
South West, England · PL2
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£4,784
↗ 17%After 5 Years
Change In Property Value
£17,363
↗ 19%After 5 Years
Return On Investment
79%
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 | £5,739 | £5,783 | £5,832 | £5,883 | £5,936 | £29,173 |
| Profit Before Tax | £981 | £1,038 | £1,159 | £1,283 | £1,445 | £5,906 |
| Profit After Tax | £795 | £840 | £939 | £1,040 | £1,170 | £4,784 |
| Change In Property Value | £1,800 | £1,836 | £3,745 | £4,869 | £5,113 | £17,363 |
| Net Return | £2,595 | £2,676 | £4,684 | £5,909 | £6,283 | £22,147 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 22% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change