Flat
PL7
4 beds
3 baths
Lynmouth Close, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£114,319
↗ 74%After 5 Years
Change In Property Value
£91,638
↗ 19%After 5 Years
Return On Investment
133%
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 | £52,320 | £53,105 | £54,432 | £55,793 | £57,467 | £273,117 |
| Total Expenses | £26,078 | £26,202 | £26,378 | £26,558 | £26,768 | £131,983 |
| Profit Before Tax | £26,242 | £26,903 | £28,055 | £29,235 | £30,699 | £141,134 |
| Profit After Tax | £21,256 | £21,791 | £22,724 | £23,681 | £24,866 | £114,319 |
| Change In Property Value | £9,500 | £9,690 | £19,768 | £25,698 | £26,983 | £91,638 |
| Net Return | £30,756 | £31,481 | £42,492 | £49,379 | £51,849 | £205,957 |
| Return From Rental Income (%) | 14% | 14% | 15% | 15% | 16% | 74% |
| Total Net Return (%) | 20% | 20% | 27% | 32% | 34% | 133% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change