Flat
PL4
1 bed
1 bath
Grenville Road, St Judes, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£2,040
↗ 8%After 5 Years
Change In Property Value
£16,398
↗ 19%After 5 Years
Return On Investment
70%
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 | £6,348 | £6,443 | £6,604 | £6,769 | £6,972 | £33,137 |
| Total Expenses | £6,007 | £6,063 | £6,122 | £6,182 | £6,245 | £30,619 |
| Profit Before Tax | £341 | £381 | £483 | £587 | £727 | £2,519 |
| Profit After Tax | £276 | £308 | £391 | £476 | £589 | £2,040 |
| Change In Property Value | £1,700 | £1,734 | £3,537 | £4,599 | £4,828 | £16,398 |
| Net Return | £1,976 | £2,042 | £3,928 | £5,074 | £5,418 | £18,438 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 20% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change