Flat
PL9
2 beds
1 bath
Kingfisher Way, Plymouth PL9
South West, England · PL9
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£49,687
↗ 73%After 5 Years
Change In Property Value
£43,408
↗ 19%After 5 Years
Return On Investment
136%
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 | £24,780 | £25,152 | £25,780 | £26,425 | £27,218 | £129,355 |
| Total Expenses | £13,405 | £13,488 | £13,594 | £13,702 | £13,824 | £68,013 |
| Profit Before Tax | £11,375 | £11,664 | £12,187 | £12,723 | £13,394 | £61,342 |
| Profit After Tax | £9,214 | £9,448 | £9,871 | £10,305 | £10,849 | £49,687 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £12,781 | £43,408 |
| Net Return | £13,714 | £14,038 | £19,235 | £22,478 | £23,630 | £93,094 |
| Return From Rental Income (%) | 13% | 14% | 14% | 15% | 16% | 73% |
| Total Net Return (%) | 20% | 20% | 28% | 33% | 34% | 136% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change