Flat PL6 2 beds 1 bath

Bellflower Close, Roborough, Plymouth PL6

South West, England · PL6

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£4,071

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£27,361

↗ 21%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,800	£7,917	£8,036	£8,237	£8,443	£40,432
Total Expenses	£6,963	£7,024	£7,077	£7,139	£7,202	£35,406
Profit Before Tax	£837	£893	£958	£1,097	£1,240	£5,026
Profit After Tax	£678	£723	£776	£889	£1,004	£4,071
Change In Property Value	£2,600	£5,304	£6,895	£7,240	£5,321	£27,361
Net Return	£3,278	£6,027	£7,672	£8,129	£6,326	£31,431
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	15%	19%	20%	16%	79%

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