Flat PL1 1 bed 1 bath

Ker Street Ope, Plymouth PL1

South West, England · PL1

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£4,042

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£26,308

↗ 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	£7,620	£7,734	£7,850	£8,047	£8,248	£39,499
Total Expenses	£6,784	£6,845	£6,898	£6,959	£7,022	£34,509
Profit Before Tax	£836	£889	£952	£1,087	£1,226	£4,990
Profit After Tax	£677	£720	£771	£881	£993	£4,042
Change In Property Value	£2,500	£5,100	£6,630	£6,962	£5,117	£26,308
Net Return	£3,177	£5,820	£7,401	£7,842	£6,109	£30,350
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