Flat PL9 3 beds 1 bath

Endsleigh Road, Plymouth PL9

South West, England · PL9

Initial Investment

First Year

£93,150First Year

Profit From Rental Income

After 5 Years

£20,366

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£62,929

↗ 21%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,940	£18,209	£18,482	£18,944	£19,418	£92,994
Total Expenses	£13,414	£13,491	£13,560	£13,648	£13,738	£67,850
Profit Before Tax	£4,526	£4,718	£4,923	£5,297	£5,680	£25,143
Profit After Tax	£3,666	£3,821	£3,987	£4,290	£4,601	£20,366
Change In Property Value	£5,980	£12,199	£15,859	£16,652	£12,239	£62,929
Net Return	£9,646	£16,021	£19,846	£20,942	£16,840	£83,295
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	17%	21%	22%	18%	89%

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