Flat
PL3
2 beds
1 bath
Crabtree Close, Plymouth, Devon PL3
South West, England · PL3
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£-2,092
↘ -7%After 5 Years
Change In Property Value
£19,292
↗ 19%After 5 Years
Return On Investment
55%
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 | £6,000 | £6,090 | £6,242 | £6,398 | £6,590 | £31,321 |
| Total Expenses | £6,568 | £6,623 | £6,681 | £6,740 | £6,802 | £33,413 |
| Profit Before Tax | £-568 | £-533 | £-438 | £-342 | £-212 | £-2,092 |
| Profit After Tax | £-568 | £-533 | £-438 | £-342 | £-212 | £-2,092 |
| Change In Property Value | £2,000 | £2,040 | £4,162 | £5,410 | £5,681 | £19,292 |
| Net Return | £1,433 | £1,507 | £3,723 | £5,068 | £5,469 | £17,200 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 18% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change