Flat
PL4
1 bed
1 bath
Marvell Lane, St Judes, Plymouth, Fantastic Rental Investment Property PL4
South West, England · PL4
View property listing
Initial Investment
£19,000First YearProfit From Rental Income
£-1,261
↘ -7%After 5 Years
Change In Property Value
£11,575
↗ 19%After 5 Years
Return On Investment
54%
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 | £4,488 | £4,555 | £4,669 | £4,786 | £4,930 | £23,428 |
| Total Expenses | £4,829 | £4,882 | £4,936 | £4,992 | £5,049 | £24,689 |
| Profit Before Tax | £-341 | £-327 | £-267 | £-206 | £-119 | £-1,261 |
| Profit After Tax | £-341 | £-327 | £-267 | £-206 | £-119 | £-1,261 |
| Change In Property Value | £1,200 | £1,224 | £2,497 | £3,246 | £3,408 | £11,575 |
| Net Return | £859 | £897 | £2,230 | £3,040 | £3,289 | £10,315 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 17% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change