Flat
PL7
3 beds
1 bath
Erle Gardens, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£8,112
↗ 12%After 5 Years
Change In Property Value
£42,443
↗ 19%After 5 Years
Return On Investment
75%
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 | £13,644 | £13,849 | £14,195 | £14,550 | £14,986 | £71,224 |
| Total Expenses | £12,093 | £12,159 | £12,237 | £12,316 | £12,403 | £61,208 |
| Profit Before Tax | £1,551 | £1,689 | £1,958 | £2,233 | £2,584 | £10,015 |
| Profit After Tax | £1,256 | £1,368 | £1,586 | £1,809 | £2,093 | £8,112 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £12,497 | £42,443 |
| Net Return | £5,656 | £5,856 | £10,741 | £13,711 | £14,590 | £50,555 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 8% | 9% | 16% | 20% | 22% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change