Flat
PL4
2 beds
1 bath
Gascoyne Place, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£8,208
↗ 20%After 5 Years
Change In Property Value
£26,045
↗ 19%After 5 Years
Return On Investment
83%
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 | £10,080 | £10,231 | £10,487 | £10,749 | £11,072 | £52,619 |
| Total Expenses | £8,364 | £8,425 | £8,494 | £8,564 | £8,639 | £42,486 |
| Profit Before Tax | £1,716 | £1,806 | £1,993 | £2,185 | £2,433 | £10,133 |
| Profit After Tax | £1,390 | £1,463 | £1,614 | £1,770 | £1,971 | £8,208 |
| Change In Property Value | £2,700 | £2,754 | £5,618 | £7,304 | £7,669 | £26,045 |
| Net Return | £4,090 | £4,217 | £7,233 | £9,074 | £9,639 | £34,252 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 23% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change