Flat
PL7
0 beds
1 bath
Paynter Walk, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£32,500First YearProfit From Rental Income
£4,535
↗ 14%After 5 Years
Change In Property Value
£20,257
↗ 19%After 5 Years
Return On Investment
76%
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 | £7,848 | £7,966 | £8,165 | £8,369 | £8,620 | £40,968 |
| Total Expenses | £6,951 | £7,008 | £7,071 | £7,136 | £7,203 | £35,369 |
| Profit Before Tax | £897 | £957 | £1,094 | £1,233 | £1,417 | £5,598 |
| Profit After Tax | £727 | £775 | £886 | £999 | £1,148 | £4,535 |
| Change In Property Value | £2,100 | £2,142 | £4,370 | £5,681 | £5,965 | £20,257 |
| Net Return | £2,827 | £2,917 | £5,255 | £6,680 | £7,112 | £24,791 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 22% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change