Flat
PL5
1 bed
1 bath
Canterbury Drive, Plymouth PL5
South West, England · PL5
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£-4,028
↘ -9%After 5 Years
Change In Property Value
£27,974
↗ 19%After 5 Years
Return On Investment
54%
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 | £7,488 | £7,600 | £7,790 | £7,985 | £8,225 | £39,088 |
| Total Expenses | £8,502 | £8,559 | £8,621 | £8,684 | £8,751 | £43,116 |
| Profit Before Tax | £-1,014 | £-959 | £-831 | £-699 | £-526 | £-4,028 |
| Profit After Tax | £-1,014 | £-959 | £-831 | £-699 | £-526 | £-4,028 |
| Change In Property Value | £2,900 | £2,958 | £6,034 | £7,845 | £8,237 | £27,974 |
| Net Return | £1,886 | £1,999 | £5,204 | £7,145 | £7,711 | £23,946 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 4% | 4% | 12% | 16% | 17% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change