Flat PL3 2 beds 1 bath

Crabtree Close, Plymouth, Devon PL3

South West, England · PL3

Initial Investment

First Year

£32,500First Year

Profit From Rental Income

After 5 Years

£1,660

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£22,099

↗ 21%After 5 Years

Return On Investment

73%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,300	£6,395	£6,490	£6,653	£6,819	£32,657
Total Expenses	£6,008	£6,068	£6,118	£6,176	£6,236	£30,607
Profit Before Tax	£292	£327	£372	£476	£583	£2,050
Profit After Tax	£236	£265	£301	£386	£472	£1,660
Change In Property Value	£2,100	£4,284	£5,569	£5,848	£4,298	£22,099
Net Return	£2,336	£4,549	£5,871	£6,233	£4,770	£23,759
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	7%	14%	18%	19%	15%	73%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change