Flat
PL4
2 beds
1 bath
Ford Park Road, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£50,984
↗ 73%After 5 Years
Change In Property Value
£44,372
↗ 19%After 5 Years
Return On Investment
136%
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 | £25,332 | £25,712 | £26,355 | £27,014 | £27,824 | £132,236 |
| Total Expenses | £13,658 | £13,742 | £13,850 | £13,959 | £14,083 | £69,293 |
| Profit Before Tax | £11,674 | £11,970 | £12,505 | £13,054 | £13,741 | £62,943 |
| Profit After Tax | £9,456 | £9,695 | £10,129 | £10,574 | £11,130 | £50,984 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £13,065 | £44,372 |
| Net Return | £14,056 | £14,387 | £19,701 | £23,017 | £24,195 | £95,356 |
| Return From Rental Income (%) | 14% | 14% | 14% | 15% | 16% | 73% |
| Total Net Return (%) | 20% | 21% | 28% | 33% | 35% | 136% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change