Flat
PL5
1 bed
1 bath
Budshead Road, Plymouth PL5
South West, England · PL5
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£2,652
↗ 9%After 5 Years
Change In Property Value
£17,363
↗ 19%After 5 Years
Return On Investment
71%
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 | £6,720 | £6,821 | £6,991 | £7,166 | £7,381 | £35,079 |
| Total Expenses | £6,243 | £6,299 | £6,359 | £6,420 | £6,484 | £31,805 |
| Profit Before Tax | £477 | £522 | £632 | £746 | £897 | £3,274 |
| Profit After Tax | £387 | £423 | £512 | £604 | £726 | £2,652 |
| Change In Property Value | £1,800 | £1,836 | £3,745 | £4,869 | £5,113 | £17,363 |
| Net Return | £2,187 | £2,259 | £4,258 | £5,473 | £5,839 | £20,015 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 21% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change