Flat
PL3
3 beds
1 bath
Efford Crescent, Plymouth PL3
South West, England · PL3
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£1,235
↗ 1%After 5 Years
Change In Property Value
£52,089
↗ 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 | £13,956 | £14,165 | £14,519 | £14,882 | £15,329 | £72,852 |
| Total Expenses | £14,108 | £14,175 | £14,253 | £14,333 | £14,421 | £71,290 |
| Profit Before Tax | £-152 | £-9 | £266 | £549 | £908 | £1,562 |
| Profit After Tax | £-152 | £-9 | £216 | £445 | £736 | £1,235 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £15,338 | £52,089 |
| Net Return | £5,248 | £5,499 | £11,452 | £15,052 | £16,073 | £53,324 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 1% |
| 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