Flat
PL3
3 beds
1 bath
Durban Road, Plymouth PL3
South West, England · PL3
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£2,693
↗ 3%After 5 Years
Change In Property Value
£59,806
↗ 19%After 5 Years
Return On Investment
64%
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 | £16,020 | £16,260 | £16,667 | £17,083 | £17,596 | £83,627 |
| Total Expenses | £15,901 | £15,971 | £16,055 | £16,140 | £16,234 | £80,302 |
| Profit Before Tax | £119 | £289 | £612 | £943 | £1,362 | £3,324 |
| Profit After Tax | £96 | £234 | £496 | £764 | £1,103 | £2,693 |
| Change In Property Value | £6,200 | £6,324 | £12,901 | £16,771 | £17,610 | £59,806 |
| Net Return | £6,296 | £6,558 | £13,397 | £17,535 | £18,713 | £62,499 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 6% | 7% | 14% | 18% | 19% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change