Flat
PL3
4 beds
0 baths
Molesworth Road PL3
South West, England · PL3
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£3,041
↗ 6%After 5 Years
Change In Property Value
£32,797
↗ 19%After 5 Years
Return On Investment
69%
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 | £10,200 | £10,353 | £10,612 | £10,877 | £11,203 | £53,245 |
| Total Expenses | £9,765 | £9,826 | £9,895 | £9,965 | £10,041 | £49,492 |
| Profit Before Tax | £435 | £527 | £717 | £912 | £1,163 | £3,754 |
| Profit After Tax | £353 | £427 | £581 | £739 | £942 | £3,041 |
| Change In Property Value | £3,400 | £3,468 | £7,075 | £9,197 | £9,657 | £32,797 |
| Net Return | £3,753 | £3,895 | £7,655 | £9,936 | £10,599 | £35,837 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 7% | 7% | 15% | 19% | 20% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change