Flat PL4 2 beds 2 baths

Parsonage Way, Plymouth, Devon PL4

South West, England · PL4

Initial Investment

First Year

£151,250First Year

Profit From Rental Income

After 5 Years

£41,632

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£97,867

↗ 21%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,292	£29,731	£30,177	£30,932	£31,705	£151,838
Total Expenses	£19,891	£19,985	£20,070	£20,187	£20,307	£100,440
Profit Before Tax	£9,401	£9,747	£10,107	£10,744	£11,398	£51,398
Profit After Tax	£7,615	£7,895	£8,187	£8,703	£9,232	£41,632
Change In Property Value	£9,300	£18,972	£24,664	£25,897	£19,034	£97,867
Net Return	£16,915	£26,867	£32,850	£34,600	£28,266	£139,499
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	11%	18%	22%	23%	19%	92%

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