Flat PL4 2 beds 1 bath

Embankment Road, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£1,257

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£18,942

↗ 21%After 5 Years

Return On Investment

72%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,676	£5,761	£5,848	£5,994	£6,144	£29,422
Total Expenses	£5,463	£5,522	£5,572	£5,628	£5,686	£27,870
Profit Before Tax	£213	£239	£276	£366	£458	£1,552
Profit After Tax	£172	£194	£224	£296	£371	£1,257
Change In Property Value	£1,800	£3,672	£4,774	£5,012	£3,684	£18,942
Net Return	£1,972	£3,866	£4,997	£5,309	£4,055	£20,199
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	7%	14%	18%	19%	14%	72%

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