Flat
PL9
3 beds
0 baths
"The Peregrine" at Countryside Homes @ Sherford, Plymouth PL9
South West, England · PL9
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£55,996
↗ 50%After 5 Years
Change In Property Value
£67,523
↗ 19%After 5 Years
Return On Investment
111%
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 | £31,716 | £32,192 | £32,997 | £33,821 | £34,836 | £165,562 |
| Total Expenses | £19,058 | £19,151 | £19,275 | £19,401 | £19,545 | £96,431 |
| Profit Before Tax | £12,658 | £13,040 | £13,722 | £14,420 | £15,291 | £69,131 |
| Profit After Tax | £10,253 | £10,563 | £11,115 | £11,680 | £12,386 | £55,996 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £19,882 | £67,523 |
| Net Return | £17,253 | £17,703 | £25,680 | £30,616 | £32,268 | £123,519 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 50% |
| Total Net Return (%) | 16% | 16% | 23% | 28% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change