Flat PL9 2 beds 1 bath

Billacombe Road, Plymouth, Devon PL9

South West, England · PL9

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£3,589

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£26,308

↗ 21%After 5 Years

Return On Investment

78%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,500	£7,612	£7,727	£7,920	£8,118	£38,877
Total Expenses	£6,772	£6,833	£6,886	£6,947	£7,009	£34,446
Profit Before Tax	£728	£779	£841	£973	£1,109	£4,431
Profit After Tax	£590	£631	£681	£788	£898	£3,589
Change In Property Value	£2,500	£5,100	£6,630	£6,962	£5,117	£26,308
Net Return	£3,090	£5,731	£7,311	£7,750	£6,015	£29,897
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	8%	15%	19%	20%	16%	78%

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