Flat
PL4
2 beds
1 bath
Beaumont Road, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£6,371
↗ 17%After 5 Years
Change In Property Value
£23,151
↗ 19%After 5 Years
Return On Investment
80%
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 | £7,657 | £7,717 | £7,783 | £7,850 | £7,921 | £38,928 |
| Profit Before Tax | £1,307 | £1,382 | £1,543 | £1,709 | £1,925 | £7,866 |
| Profit After Tax | £1,058 | £1,119 | £1,250 | £1,385 | £1,559 | £6,371 |
| Change In Property Value | £2,400 | £2,448 | £4,994 | £6,492 | £6,817 | £23,151 |
| Net Return | £3,458 | £3,567 | £6,244 | £7,877 | £8,376 | £29,522 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 23% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change