Flat
PL8
3 beds
1 bath
Voss Cottage, Plymouth PL8
South West, England · PL8
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£34,411
↗ 17%After 5 Years
Change In Property Value
£115,754
↗ 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 | £36,600 | £37,149 | £38,078 | £39,030 | £40,201 | £191,057 |
| Total Expenses | £29,465 | £29,566 | £29,702 | £29,841 | £30,001 | £148,574 |
| Profit Before Tax | £7,135 | £7,583 | £8,376 | £9,189 | £10,200 | £42,483 |
| Profit After Tax | £5,779 | £6,142 | £6,785 | £7,443 | £8,262 | £34,411 |
| Change In Property Value | £12,000 | £12,240 | £24,970 | £32,460 | £34,084 | £115,754 |
| Net Return | £17,779 | £18,382 | £31,754 | £39,903 | £42,346 | £150,165 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 21% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change