Flat PL4 1 bed 1 bath

May Terrace, Plymouth, Devon PL4

South West, England · PL4

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£3,412

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£23,151

↗ 21%After 5 Years

Return On Investment

78%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,936	£7,040	£7,146	£7,324	£7,507	£35,953
Total Expenses	£6,233	£6,293	£6,345	£6,405	£6,465	£31,741
Profit Before Tax	£703	£747	£801	£920	£1,042	£4,212
Profit After Tax	£570	£605	£649	£745	£844	£3,412
Change In Property Value	£2,200	£4,488	£5,834	£6,126	£4,503	£23,151
Net Return	£2,770	£5,093	£6,483	£6,871	£5,347	£26,563
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	8%	15%	19%	20%	16%	78%

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