Flat PL1 2 beds 2 baths

Notte Street, The Hoe, Plymouth PL1

South West, England · PL1

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£20,587

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£61,035

↗ 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	£17,688	£17,953	£18,223	£18,678	£19,145	£91,687
Total Expenses	£13,100	£13,176	£13,244	£13,331	£13,421	£66,272
Profit Before Tax	£4,588	£4,777	£4,979	£5,347	£5,724	£25,415
Profit After Tax	£3,717	£3,870	£4,033	£4,331	£4,637	£20,587
Change In Property Value	£5,800	£11,832	£15,382	£16,151	£11,871	£61,035
Net Return	£9,517	£15,702	£19,414	£20,482	£16,508	£81,622
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	11%	17%	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