Flat
PL3
3 beds
1 bath
Pike Road, Plymouth, Devon PL3
South West, England · PL3
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£9,805
↗ 12%After 5 Years
Change In Property Value
£52,089
↗ 19%After 5 Years
Return On Investment
75%
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 | £16,200 | £16,443 | £16,854 | £17,275 | £17,794 | £84,566 |
| Total Expenses | £14,332 | £14,403 | £14,487 | £14,573 | £14,667 | £72,461 |
| Profit Before Tax | £1,868 | £2,040 | £2,367 | £2,703 | £3,127 | £12,105 |
| Profit After Tax | £1,513 | £1,653 | £1,918 | £2,189 | £2,533 | £9,805 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £15,338 | £52,089 |
| Net Return | £6,913 | £7,161 | £13,154 | £16,796 | £17,870 | £61,894 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 8% | 9% | 16% | 20% | 22% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change