Flat
PL9
5 beds
0 baths
"The Woodlark" at Countryside Homes @ Sherford, Plymouth PL9
South West, England · PL9
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£28,746
↗ 16%After 5 Years
Change In Property Value
£106,107
↗ 19%After 5 Years
Return On Investment
75%
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 | £33,000 | £33,495 | £34,332 | £35,191 | £36,246 | £172,264 |
| Total Expenses | £27,121 | £27,217 | £27,343 | £27,473 | £27,621 | £136,776 |
| Profit Before Tax | £5,879 | £6,278 | £6,989 | £7,718 | £8,625 | £35,488 |
| Profit After Tax | £4,762 | £5,085 | £5,661 | £6,251 | £6,986 | £28,746 |
| Change In Property Value | £11,000 | £11,220 | £22,889 | £29,755 | £31,243 | £106,107 |
| Net Return | £15,762 | £16,305 | £28,550 | £36,007 | £38,229 | £134,853 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 21% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change