Flat PL1 1 bed 1 bath

St. Michaels Close, Plymouth PL1

South West, England · PL1

Initial Investment

First Year

£25,300First Year

Profit From Rental Income

After 5 Years

£-415

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£17,048

↗ 21%After 5 Years

Return On Investment

66%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,944	£5,018	£5,093	£5,221	£5,351	£25,628
Total Expenses	£5,101	£5,158	£5,207	£5,261	£5,317	£26,043
Profit Before Tax	£-157	£-140	£-113	£-40	£35	£-415
Profit After Tax	£-157	£-140	£-113	£-40	£35	£-415
Change In Property Value	£1,620	£3,305	£4,296	£4,511	£3,316	£17,048
Net Return	£1,463	£3,165	£4,183	£4,471	£3,350	£16,632
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	6%	13%	17%	18%	13%	66%

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