Flat
PL4
2 beds
1 bath
Thomas Lane, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-2,899
↘ -6%After 5 Years
Change In Property Value
£32,797
↗ 19%After 5 Years
Return On Investment
57%
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 | £8,784 | £8,916 | £9,139 | £9,367 | £9,648 | £45,854 |
| Total Expenses | £9,623 | £9,682 | £9,748 | £9,814 | £9,885 | £48,752 |
| Profit Before Tax | £-839 | £-767 | £-609 | £-447 | £-237 | £-2,899 |
| Profit After Tax | £-839 | £-767 | £-609 | £-447 | £-237 | £-2,899 |
| Change In Property Value | £3,400 | £3,468 | £7,075 | £9,197 | £9,657 | £32,797 |
| Net Return | £2,561 | £2,701 | £6,466 | £8,750 | £9,420 | £29,898 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -6% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 18% | 57% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change