Flat PL4 1 bed 1 bath

Waterloo Street, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£19,000First Year

Profit From Rental Income

After 5 Years

£-2,467

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£12,628

↗ 21%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,780	£3,837	£3,894	£3,992	£4,091	£19,594
Total Expenses	£4,309	£4,364	£4,411	£4,462	£4,515	£22,061
Profit Before Tax	£-529	£-527	£-517	£-471	£-424	£-2,467
Profit After Tax	£-529	£-527	£-517	£-471	£-424	£-2,467
Change In Property Value	£1,200	£2,448	£3,182	£3,342	£2,456	£12,628
Net Return	£672	£1,921	£2,666	£2,871	£2,032	£10,161
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	4%	10%	14%	15%	11%	53%

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