Flat
PL4
0 beds
1 bath
The Court House, 3 Longfield Place, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£11,500First YearProfit From Rental Income
£-7,013
↘ -61%After 5 Years
Change In Property Value
£6,752
↗ 19%After 5 Years
Return On Investment
-2%
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 | £2,208 | £2,241 | £2,297 | £2,355 | £2,425 | £11,526 |
| Total Expenses | £3,609 | £3,659 | £3,707 | £3,757 | £3,807 | £18,539 |
| Profit Before Tax | £-1,401 | £-1,418 | £-1,410 | £-1,402 | £-1,381 | £-7,013 |
| Profit After Tax | £-1,401 | £-1,418 | £-1,410 | £-1,402 | £-1,381 | £-7,013 |
| Change In Property Value | £700 | £714 | £1,457 | £1,894 | £1,988 | £6,752 |
| Net Return | £-701 | £-704 | £46 | £491 | £607 | £-261 |
| Return From Rental Income (%) | -12% | -12% | -12% | -12% | -12% | -61% |
| Total Net Return (%) | -6% | -6% | 0% | 4% | 5% | -2% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change