Flat
PL1
1 bed
1 bath
Colin Campbell Court, Plymouth PL1
South West, England · PL1
View property listing
Initial Investment
£23,500First YearProfit From Rental Income
£-3,842
↘ -16%After 5 Years
Change In Property Value
£14,469
↗ 19%After 5 Years
Return On Investment
45%
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 | £4,572 | £4,641 | £4,757 | £4,876 | £5,022 | £23,866 |
| Total Expenses | £5,433 | £5,486 | £5,540 | £5,596 | £5,653 | £27,708 |
| Profit Before Tax | £-861 | £-845 | £-784 | £-720 | £-632 | £-3,842 |
| Profit After Tax | £-861 | £-845 | £-784 | £-720 | £-632 | £-3,842 |
| Change In Property Value | £1,500 | £1,530 | £3,121 | £4,058 | £4,260 | £14,469 |
| Net Return | £639 | £685 | £2,338 | £3,337 | £3,629 | £10,628 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 15% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change