Flat PL1 2 beds 2 baths

Trinity Street, Plymouth PL1

South West, England · PL1

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£16,594

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£52,616

↗ 21%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,252	£15,481	£15,713	£16,106	£16,508	£79,060
Total Expenses	£11,569	£11,642	£11,706	£11,787	£11,870	£58,574
Profit Before Tax	£3,683	£3,839	£4,007	£4,319	£4,638	£20,486
Profit After Tax	£2,983	£3,110	£3,246	£3,498	£3,757	£16,594
Change In Property Value	£5,000	£10,200	£13,260	£13,923	£10,233	£52,616
Net Return	£7,983	£13,310	£16,506	£17,421	£13,990	£69,210
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	11%	18%	22%	23%	18%	91%

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