Flat PL6 2 beds 1 bath

Moorfield Ave, Plymouth PL6

South West, England · PL6

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£6,481

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£32,622

↗ 21%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,300	£9,439	£9,581	£9,821	£10,066	£48,207
Total Expenses	£7,917	£7,981	£8,036	£8,102	£8,169	£40,206
Profit Before Tax	£1,383	£1,458	£1,545	£1,719	£1,897	£8,002
Profit After Tax	£1,120	£1,181	£1,251	£1,392	£1,537	£6,481
Change In Property Value	£3,100	£6,324	£8,221	£8,632	£6,345	£32,622
Net Return	£4,220	£7,505	£9,473	£10,024	£7,881	£39,104
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	9%	16%	20%	21%	17%	82%

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