Flat
PL9
4 beds
0 baths
"The Plover" at Countryside Homes @ Sherford, Plymouth PL9
South West, England · PL9
View property listing
Initial Investment
£128,497First YearProfit From Rental Income
£5,905
↗ 5%After 5 Years
Change In Property Value
£77,168
↗ 19%After 5 Years
Return On Investment
65%
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 | £20,664 | £20,974 | £21,498 | £22,036 | £22,697 | £107,869 |
| Total Expenses | £19,936 | £20,013 | £20,109 | £20,206 | £20,315 | £100,579 |
| Profit Before Tax | £728 | £961 | £1,390 | £1,830 | £2,382 | £7,290 |
| Profit After Tax | £590 | £778 | £1,126 | £1,482 | £1,929 | £5,905 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £22,722 | £77,168 |
| Net Return | £8,589 | £8,938 | £17,772 | £23,122 | £24,651 | £83,073 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 19% | 65% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change