Flat
PL4
2 beds
1 bath
Shaftesbury Court, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£23,791
↗ 44%After 5 Years
Change In Property Value
£33,761
↗ 19%After 5 Years
Return On Investment
108%
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 | £15,864 | £16,102 | £16,505 | £16,917 | £17,425 | £82,812 |
| Total Expenses | £10,530 | £10,599 | £10,683 | £10,768 | £10,861 | £53,440 |
| Profit Before Tax | £5,334 | £5,503 | £5,822 | £6,149 | £6,564 | £29,372 |
| Profit After Tax | £4,321 | £4,457 | £4,716 | £4,981 | £5,316 | £23,791 |
| Change In Property Value | £3,500 | £3,570 | £7,283 | £9,468 | £9,941 | £33,761 |
| Net Return | £7,821 | £8,027 | £11,999 | £14,449 | £15,258 | £57,553 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 10% | 44% |
| Total Net Return (%) | 15% | 15% | 22% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change