Flat
PL3
3 beds
1 bath
Pike Road, Plymouth PL3
South West, England · PL3
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£-522
↘ -1%After 5 Years
Change In Property Value
£43,408
↗ 19%After 5 Years
Return On Investment
63%
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 | £11,628 | £11,802 | £12,097 | £12,400 | £12,772 | £60,700 |
| Total Expenses | £12,090 | £12,153 | £12,226 | £12,300 | £12,380 | £61,148 |
| Profit Before Tax | £-462 | £-351 | £-128 | £100 | £392 | £-448 |
| Profit After Tax | £-462 | £-351 | £-128 | £100 | £318 | £-522 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £12,781 | £43,408 |
| Net Return | £4,038 | £4,239 | £9,235 | £12,273 | £13,099 | £42,885 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 19% | 63% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change