Flat
PL4
1 bed
1 bath
Ebrington Street, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£14,200First YearProfit From Rental Income
£-3,724
↘ -26%After 5 Years
Change In Property Value
£8,489
↗ 19%After 5 Years
Return On Investment
34%
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 | £3,288 | £3,337 | £3,421 | £3,506 | £3,611 | £17,164 |
| Total Expenses | £4,075 | £4,125 | £4,177 | £4,229 | £4,282 | £20,888 |
| Profit Before Tax | £-787 | £-788 | £-756 | £-723 | £-671 | £-3,724 |
| Profit After Tax | £-787 | £-788 | £-756 | £-723 | £-671 | £-3,724 |
| Change In Property Value | £880 | £898 | £1,831 | £2,380 | £2,499 | £8,489 |
| Net Return | £94 | £109 | £1,075 | £1,658 | £1,829 | £4,764 |
| Return From Rental Income (%) | -6% | -6% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 13% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change