Flat
PL4
1 bed
1 bath
Greenbank Road, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£30,400First YearProfit From Rental Income
£14,610
↗ 48%After 5 Years
Change In Property Value
£18,906
↗ 19%After 5 Years
Return On Investment
110%
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 | £10,200 | £10,353 | £10,612 | £10,877 | £11,203 | £53,245 |
| Total Expenses | £6,908 | £6,969 | £7,038 | £7,109 | £7,184 | £35,209 |
| Profit Before Tax | £3,292 | £3,384 | £3,574 | £3,768 | £4,019 | £18,037 |
| Profit After Tax | £2,666 | £2,741 | £2,895 | £3,052 | £3,256 | £14,610 |
| Change In Property Value | £1,960 | £1,999 | £4,078 | £5,302 | £5,567 | £18,906 |
| Net Return | £4,626 | £4,740 | £6,973 | £8,354 | £8,823 | £33,516 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 48% |
| Total Net Return (%) | 15% | 16% | 23% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change