Flat
PL6
2 beds
1 bath
The Limes, Crownhill, Plymouth PL6
South West, England · PL6
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£-456
↘ -1%After 5 Years
Change In Property Value
£23,151
↗ 19%After 5 Years
Return On Investment
61%
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 | £7,200 | £7,308 | £7,491 | £7,678 | £7,908 | £37,585 |
| Total Expenses | £7,481 | £7,538 | £7,599 | £7,662 | £7,727 | £38,007 |
| Profit Before Tax | £-281 | £-230 | £-108 | £16 | £181 | £-422 |
| Profit After Tax | £-281 | £-230 | £-108 | £16 | £147 | £-456 |
| Change In Property Value | £2,400 | £2,448 | £4,994 | £6,492 | £6,817 | £23,151 |
| Net Return | £2,119 | £2,218 | £4,886 | £6,508 | £6,963 | £22,695 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 19% | 61% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change