Flat
PL5
2 beds
1 bath
Butt Park Road, Honicknowle, Plymouth PL5
South West, England · PL5
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£22,860
↗ 44%After 5 Years
Change In Property Value
£32,797
↗ 19%After 5 Years
Return On Investment
107%
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 | £15,408 | £15,639 | £16,030 | £16,431 | £16,924 | £80,432 |
| Total Expenses | £10,286 | £10,355 | £10,437 | £10,521 | £10,613 | £52,210 |
| Profit Before Tax | £5,122 | £5,284 | £5,593 | £5,910 | £6,311 | £28,222 |
| Profit After Tax | £4,149 | £4,280 | £4,531 | £4,787 | £5,112 | £22,860 |
| Change In Property Value | £3,400 | £3,468 | £7,075 | £9,197 | £9,657 | £32,797 |
| Net Return | £7,549 | £7,748 | £11,605 | £13,984 | £14,769 | £55,656 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 10% | 44% |
| Total Net Return (%) | 15% | 15% | 22% | 27% | 28% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change