Flat
PL4
5 beds
3 baths
Clifton Street, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£25,957
↗ 27%After 5 Years
Change In Property Value
£58,841
↗ 19%After 5 Years
Return On Investment
89%
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 | £22,788 | £23,130 | £23,708 | £24,301 | £25,030 | £118,956 |
| Total Expenses | £17,159 | £17,257 | £17,374 | £17,495 | £17,627 | £86,911 |
| Profit Before Tax | £5,629 | £5,873 | £6,334 | £6,806 | £7,403 | £32,045 |
| Profit After Tax | £4,560 | £4,757 | £5,130 | £5,513 | £5,996 | £25,957 |
| Change In Property Value | £6,100 | £6,222 | £12,693 | £16,501 | £17,326 | £58,841 |
| Net Return | £10,660 | £10,979 | £17,823 | £22,014 | £23,322 | £84,798 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 24% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change