Flat
PL5
3 beds
1 bath
Scott Avenue, Plymouth PL5
South West, England · PL5
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£-2,458
↘ -4%After 5 Years
Change In Property Value
£34,726
↗ 19%After 5 Years
Return On Investment
59%
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 | £9,300 | £9,439 | £9,675 | £9,917 | £10,215 | £48,547 |
| Total Expenses | £10,072 | £10,131 | £10,198 | £10,266 | £10,338 | £51,005 |
| Profit Before Tax | £-772 | £-692 | £-523 | £-349 | £-124 | £-2,458 |
| Profit After Tax | £-772 | £-692 | £-523 | £-349 | £-124 | £-2,458 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £10,225 | £34,726 |
| Net Return | £2,829 | £2,980 | £6,968 | £9,389 | £10,101 | £32,268 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 5% | 5% | 13% | 17% | 18% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change