Flat
PL4
1 bed
1 bath
Greenbank Road, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£15,092
↗ 51%After 5 Years
Change In Property Value
£18,328
↗ 19%After 5 Years
Return On Investment
113%
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 | £6,789 | £6,850 | £6,919 | £6,990 | £7,065 | £34,613 |
| Profit Before Tax | £3,411 | £3,503 | £3,693 | £3,887 | £4,138 | £18,632 |
| Profit After Tax | £2,763 | £2,837 | £2,991 | £3,149 | £3,352 | £15,092 |
| Change In Property Value | £1,900 | £1,938 | £3,954 | £5,140 | £5,397 | £18,328 |
| Net Return | £4,663 | £4,775 | £6,944 | £8,288 | £8,749 | £33,420 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 51% |
| Total Net Return (%) | 16% | 16% | 24% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change