Flat PL1 1 bed 1 bath

Kingdom Street, Plymouth PL1

South West, England · PL1

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£9,572

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£37,884

↗ 21%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,980	£11,145	£11,312	£11,595	£11,885	£56,916
Total Expenses	£8,890	£8,956	£9,014	£9,084	£9,155	£45,098
Profit Before Tax	£2,091	£2,189	£2,298	£2,511	£2,729	£11,817
Profit After Tax	£1,693	£1,773	£1,862	£2,034	£2,211	£9,572
Change In Property Value	£3,600	£7,344	£9,547	£10,025	£7,368	£37,884
Net Return	£5,293	£9,117	£11,409	£12,058	£9,579	£47,456
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	10%	17%	21%	22%	17%	86%

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