Flat PL1 3 beds 2 baths

Raglan Road, Plymouth, Devon PL1

South West, England · PL1

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£5,579

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£29,465

↗ 21%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,544	£8,672	£8,802	£9,022	£9,248	£44,289
Total Expenses	£7,359	£7,422	£7,476	£7,540	£7,605	£37,401
Profit Before Tax	£1,185	£1,250	£1,327	£1,483	£1,643	£6,888
Profit After Tax	£960	£1,013	£1,074	£1,201	£1,331	£5,579
Change In Property Value	£2,800	£5,712	£7,426	£7,797	£5,731	£29,465
Net Return	£3,760	£6,725	£8,500	£8,998	£7,062	£35,044
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	9%	16%	20%	21%	16%	81%

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