Flat PL6 2 beds 2 baths

Fleetwood Gardens, Plymouth PL6

South West, England · PL6

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£6,963

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£33,674

↗ 21%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,600	£9,744	£9,890	£10,137	£10,391	£49,762
Total Expenses	£8,108	£8,172	£8,228	£8,295	£8,363	£41,166
Profit Before Tax	£1,492	£1,572	£1,662	£1,843	£2,028	£8,597
Profit After Tax	£1,209	£1,273	£1,346	£1,493	£1,643	£6,963
Change In Property Value	£3,200	£6,528	£8,486	£8,911	£6,549	£33,674
Net Return	£4,409	£7,801	£9,833	£10,403	£8,192	£40,638
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	9%	16%	20%	21%	17%	83%

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