Flat
PL6
2 beds
1 bath
Glenfield Close, Plymouth PL6
South West, England · PL6
View property listing
Initial Investment
£39,985First YearProfit From Rental Income
£7,604
↗ 19%After 5 Years
Change In Property Value
£25,070
↗ 19%After 5 Years
Return On Investment
82%
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 | £9,708 | £9,854 | £10,100 | £10,352 | £10,663 | £50,677 |
| Total Expenses | £8,127 | £8,187 | £8,255 | £8,324 | £8,398 | £41,290 |
| Profit Before Tax | £1,581 | £1,666 | £1,845 | £2,029 | £2,265 | £9,387 |
| Profit After Tax | £1,281 | £1,350 | £1,495 | £1,643 | £1,835 | £7,604 |
| Change In Property Value | £2,599 | £2,651 | £5,408 | £7,030 | £7,382 | £25,070 |
| Net Return | £3,880 | £4,001 | £6,903 | £8,674 | £9,217 | £32,674 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 23% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change