Flat
PL4
3 beds
1 bath
Radnor Place, City Centre PL4
South West, England · PL4
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£34,330
↗ 70%After 5 Years
Change In Property Value
£30,868
↗ 19%After 5 Years
Return On Investment
133%
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 | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £10,148 | £10,221 | £10,310 | £10,400 | £10,501 | £51,580 |
| Profit Before Tax | £7,852 | £8,049 | £8,417 | £8,795 | £9,270 | £42,383 |
| Profit After Tax | £6,360 | £6,520 | £6,818 | £7,124 | £7,509 | £34,330 |
| Change In Property Value | £3,200 | £3,264 | £6,659 | £8,656 | £9,089 | £30,868 |
| Net Return | £9,560 | £9,784 | £13,476 | £15,780 | £16,598 | £65,198 |
| Return From Rental Income (%) | 13% | 13% | 14% | 15% | 15% | 70% |
| Total Net Return (%) | 20% | 20% | 28% | 32% | 34% | 133% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change