Flat
PL3
4 beds
3 baths
Reddington Road, Plymouth PL3
South West, England · PL3
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£8,603
↗ 6%After 5 Years
Change In Property Value
£91,638
↗ 19%After 5 Years
Return On Investment
65%
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 | £24,540 | £24,908 | £25,531 | £26,169 | £26,954 | £128,102 |
| Total Expenses | £23,300 | £23,382 | £23,488 | £23,595 | £23,717 | £117,482 |
| Profit Before Tax | £1,240 | £1,526 | £2,043 | £2,574 | £3,238 | £10,621 |
| Profit After Tax | £1,005 | £1,236 | £1,655 | £2,085 | £2,622 | £8,603 |
| Change In Property Value | £9,500 | £9,690 | £19,768 | £25,698 | £26,983 | £91,638 |
| Net Return | £10,505 | £10,926 | £21,423 | £27,783 | £29,605 | £100,241 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 19% | 65% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change