Flat PL6 2 beds 1 bath

The Limes, Crownhill, Plymouth PL6

South West, England · PL6

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£3,107

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£25,256

↗ 21%After 5 Years

Return On Investment

77%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,200	£7,308	£7,418	£7,603	£7,793	£37,322
Total Expenses	£6,581	£6,642	£6,694	£6,754	£6,816	£33,486
Profit Before Tax	£619	£666	£724	£849	£977	£3,835
Profit After Tax	£501	£540	£586	£688	£792	£3,107
Change In Property Value	£2,400	£4,896	£6,365	£6,683	£4,912	£25,256
Net Return	£2,901	£5,436	£6,951	£7,371	£5,704	£28,362
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	8%	15%	19%	20%	15%	77%

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