Flat
PL7
2 beds
1 bath
St. Stephen Rd, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£9,478
↗ 21%After 5 Years
Change In Property Value
£27,974
↗ 19%After 5 Years
Return On Investment
84%
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 | £10,836 | £10,999 | £11,274 | £11,555 | £11,902 | £56,565 |
| Total Expenses | £8,836 | £8,899 | £8,969 | £9,041 | £9,119 | £44,864 |
| Profit Before Tax | £2,000 | £2,100 | £2,304 | £2,514 | £2,783 | £11,701 |
| Profit After Tax | £1,620 | £1,701 | £1,866 | £2,036 | £2,255 | £9,478 |
| Change In Property Value | £2,900 | £2,958 | £6,034 | £7,845 | £8,237 | £27,974 |
| Net Return | £4,520 | £4,659 | £7,901 | £9,881 | £10,491 | £37,452 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 24% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change