Flat
PL4
2 beds
1 bath
North Street, City Centre, Plymouth, Devon PL4
South West, England · PL4
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£4,214
↗ 11%After 5 Years
Change In Property Value
£23,151
↗ 19%After 5 Years
Return On Investment
74%
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 | £8,964 | £9,098 | £9,326 | £9,559 | £9,846 | £46,793 |
| Total Expenses | £8,167 | £8,239 | £8,315 | £8,394 | £8,476 | £41,591 |
| Profit Before Tax | £797 | £860 | £1,011 | £1,165 | £1,370 | £5,203 |
| Profit After Tax | £645 | £697 | £819 | £944 | £1,110 | £4,214 |
| Change In Property Value | £2,400 | £2,448 | £4,994 | £6,492 | £6,817 | £23,151 |
| Net Return | £3,045 | £3,145 | £5,813 | £7,436 | £7,926 | £27,365 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 21% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change