Flat
PL5
3 beds
1 bath
Vinstone Way, Plymouth PL5
South West, England · PL5
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£-888
↘ -1%After 5 Years
Change In Property Value
£41,478
↗ 19%After 5 Years
Return On Investment
62%
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 | £11,112 | £11,279 | £11,561 | £11,850 | £12,205 | £58,006 |
| Total Expenses | £11,641 | £11,704 | £11,775 | £11,848 | £11,926 | £58,895 |
| Profit Before Tax | £-529 | £-425 | £-215 | £2 | £279 | £-888 |
| Profit After Tax | £-529 | £-425 | £-215 | £2 | £279 | £-888 |
| Change In Property Value | £4,300 | £4,386 | £8,947 | £11,632 | £12,213 | £41,478 |
| Net Return | £3,771 | £3,961 | £8,733 | £11,633 | £12,492 | £40,590 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 19% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change