Flat
PL4
1 bed
1 bath
Rochester Road, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£3,922
↗ 13%After 5 Years
Change In Property Value
£19,292
↗ 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 | £7,476 | £7,588 | £7,778 | £7,972 | £8,211 | £39,026 |
| Total Expenses | £6,715 | £6,772 | £6,834 | £6,898 | £6,964 | £34,183 |
| Profit Before Tax | £761 | £816 | £944 | £1,075 | £1,247 | £4,842 |
| Profit After Tax | £616 | £661 | £764 | £871 | £1,010 | £3,922 |
| Change In Property Value | £2,000 | £2,040 | £4,162 | £5,410 | £5,681 | £19,292 |
| Net Return | £2,616 | £2,701 | £4,926 | £6,281 | £6,691 | £23,215 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| 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