Flat
PL4
1 bed
1 bath
May Terrace, Plymouth, Devon PL4
South West, England · PL4
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£11,814
↗ 35%After 5 Years
Change In Property Value
£21,221
↗ 19%After 5 Years
Return On Investment
97%
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 | £9,972 | £10,122 | £10,375 | £10,634 | £10,953 | £52,055 |
| Total Expenses | £7,361 | £7,422 | £7,491 | £7,560 | £7,635 | £37,470 |
| Profit Before Tax | £2,611 | £2,699 | £2,884 | £3,074 | £3,318 | £14,585 |
| Profit After Tax | £2,115 | £2,186 | £2,336 | £2,490 | £2,688 | £11,814 |
| Change In Property Value | £2,200 | £2,244 | £4,578 | £5,951 | £6,249 | £21,221 |
| Net Return | £4,315 | £4,430 | £6,914 | £8,441 | £8,936 | £33,035 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 13% | 13% | 20% | 25% | 26% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change