Flat PL7 1 bed 0 baths

Ridgeway, Plymouth PL7

South West, England · PL7

Initial Investment

First Year

£20,500First Year

Profit From Rental Income

After 5 Years

£-2,096

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£13,680

↗ 21%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,032	£4,092	£4,154	£4,258	£4,364	£20,900
Total Expenses	£4,495	£4,551	£4,598	£4,650	£4,703	£22,996
Profit Before Tax	£-463	£-458	£-444	£-392	£-339	£-2,096
Profit After Tax	£-463	£-458	£-444	£-392	£-339	£-2,096
Change In Property Value	£1,300	£2,652	£3,448	£3,620	£2,661	£13,680
Net Return	£837	£2,194	£3,004	£3,228	£2,322	£11,584
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	4%	11%	15%	16%	11%	57%

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