Flat PL4 2 beds 0 baths

Clifton Place, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£7,722

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£31,570

↗ 21%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,456	£9,598	£9,742	£9,985	£10,235	£49,016
Total Expenses	£7,772	£7,836	£7,891	£7,958	£8,025	£39,482
Profit Before Tax	£1,684	£1,762	£1,850	£2,028	£2,210	£9,534
Profit After Tax	£1,364	£1,427	£1,499	£1,642	£1,790	£7,722
Change In Property Value	£3,000	£6,120	£7,956	£8,354	£6,140	£31,570
Net Return	£4,364	£7,547	£9,455	£9,996	£7,930	£39,292
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	9%	16%	21%	22%	17%	85%

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