Flat PL4 1 bed 1 bath

Ebrington Street, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£14,200First Year

Profit From Rental Income

After 5 Years

£-4,596

↘ -32%After 5 Years

Change In Property Value

After 5 Years

£9,260

↗ 21%After 5 Years

Return On Investment

33%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,772	£2,814	£2,856	£2,927	£3,000	£14,369
Total Expenses	£3,693	£3,747	£3,792	£3,841	£3,891	£18,965
Profit Before Tax	£-921	£-933	£-936	£-914	£-891	£-4,596
Profit After Tax	£-921	£-933	£-936	£-914	£-891	£-4,596
Change In Property Value	£880	£1,795	£2,334	£2,450	£1,801	£9,260
Net Return	£-41	£862	£1,397	£1,536	£910	£4,665
Return From Rental Income (%)	-6%	-7%	-7%	-6%	-6%	-32%
Total Net Return (%)	0%	6%	10%	11%	6%	33%

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