Flat
PL9
3 beds
0 baths
"The Kittiwake" at Countryside Homes @ Sherford, Plymouth PL9
South West, England · PL9
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£84,574
↗ 74%After 5 Years
Change In Property Value
£69,452
↗ 19%After 5 Years
Return On Investment
135%
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 | £39,648 | £40,243 | £41,249 | £42,280 | £43,548 | £206,968 |
| Total Expenses | £20,248 | £20,353 | £20,497 | £20,644 | £20,813 | £102,555 |
| Profit Before Tax | £19,400 | £19,889 | £20,752 | £21,636 | £22,735 | £104,413 |
| Profit After Tax | £15,714 | £16,110 | £16,809 | £17,525 | £18,415 | £84,574 |
| Change In Property Value | £7,200 | £7,344 | £14,982 | £19,476 | £20,450 | £69,452 |
| Net Return | £22,914 | £23,454 | £31,791 | £37,002 | £38,866 | £154,027 |
| Return From Rental Income (%) | 14% | 14% | 15% | 15% | 16% | 74% |
| Total Net Return (%) | 20% | 20% | 28% | 32% | 34% | 135% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change