Flat
PL7
3 beds
1 bath
Merafield Road, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£87,169
↗ 74%After 5 Years
Change In Property Value
£71,381
↗ 19%After 5 Years
Return On Investment
134%
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 | £40,752 | £41,363 | £42,397 | £43,457 | £44,761 | £212,731 |
| Total Expenses | £20,755 | £20,862 | £21,008 | £21,158 | £21,331 | £105,115 |
| Profit Before Tax | £19,997 | £20,501 | £21,389 | £22,299 | £23,430 | £107,616 |
| Profit After Tax | £16,198 | £16,606 | £17,325 | £18,062 | £18,978 | £87,169 |
| Change In Property Value | £7,400 | £7,548 | £15,398 | £20,017 | £21,018 | £71,381 |
| Net Return | £23,598 | £24,154 | £32,723 | £38,079 | £39,996 | £158,550 |
| Return From Rental Income (%) | 14% | 14% | 15% | 15% | 16% | 74% |
| Total Net Return (%) | 20% | 20% | 28% | 32% | 34% | 134% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change