Flat
PL4
1 bed
1 bath
North Road East, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£22,000First YearProfit From Rental Income
£-83,348
↘ -379%After 5 Years
Change In Property Value
£13,505
↗ 19%After 5 Years
Return On Investment
-317%
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 | £5,232 | £5,310 | £5,443 | £5,579 | £5,747 | £27,312 |
| Total Expenses | £21,310 | £21,733 | £22,133 | £22,541 | £22,942 | £110,659 |
| Profit Before Tax | £-16,078 | £-16,422 | £-16,689 | £-16,962 | £-17,196 | £-83,348 |
| Profit After Tax | £-16,078 | £-16,422 | £-16,689 | £-16,962 | £-17,196 | £-83,348 |
| Change In Property Value | £1,400 | £1,428 | £2,913 | £3,787 | £3,976 | £13,505 |
| Net Return | £-14,678 | £-14,994 | £-13,776 | £-13,175 | £-13,219 | £-69,843 |
| Return From Rental Income (%) | -73% | -75% | -76% | -77% | -78% | -379% |
| Total Net Return (%) | -67% | -68% | -63% | -60% | -60% | -317% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change