Flat
PL7
3 beds
1 bath
Wolverwood Lane, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£-141
↗ 0%After 5 Years
Change In Property Value
£45,337
↗ 19%After 5 Years
Return On Investment
63%
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 | £12,144 | £12,326 | £12,634 | £12,950 | £13,339 | £63,393 |
| Total Expenses | £12,538 | £12,602 | £12,676 | £12,751 | £12,833 | £63,401 |
| Profit Before Tax | £-394 | £-276 | £-42 | £199 | £506 | £-7 |
| Profit After Tax | £-394 | £-276 | £-42 | £161 | £410 | £-141 |
| Change In Property Value | £4,700 | £4,794 | £9,780 | £12,714 | £13,349 | £45,337 |
| Net Return | £4,306 | £4,518 | £9,738 | £12,875 | £13,759 | £45,196 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 6% | 6% | 14% | 18% | 19% | 63% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change