Flat
PL4
2 beds
1 bath
Radnor Street, Plymouth, Devon PL4
South West, England · PL4
View property listing
Initial Investment
£51,250First YearProfit From Rental Income
£22,394
↗ 44%After 5 Years
Change In Property Value
£32,315
↗ 19%After 5 Years
Return On Investment
107%
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 | £15,180 | £15,408 | £15,793 | £16,188 | £16,673 | £79,242 |
| Total Expenses | £10,164 | £10,232 | £10,314 | £10,397 | £10,488 | £51,595 |
| Profit Before Tax | £5,016 | £5,175 | £5,479 | £5,791 | £6,185 | £27,646 |
| Profit After Tax | £4,063 | £4,192 | £4,438 | £4,690 | £5,010 | £22,394 |
| Change In Property Value | £3,350 | £3,417 | £6,971 | £9,062 | £9,515 | £32,315 |
| Net Return | £7,413 | £7,609 | £11,409 | £13,752 | £14,525 | £54,708 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 10% | 44% |
| Total Net Return (%) | 14% | 15% | 22% | 27% | 28% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change