Flat PL1 1 bed 0 baths

Flat 36 24 The Crescent, Plymouth, Devon PL1

South West, England · PL1

Initial Investment

First Year

£14,500First Year

Profit From Rental Income

After 5 Years

£-4,869

↘ -34%After 5 Years

Change In Property Value

After 5 Years

£9,471

↗ 21%After 5 Years

Return On Investment

32%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,748	£2,789	£2,831	£2,902	£2,974	£14,244
Total Expenses	£3,723	£3,777	£3,822	£3,871	£3,921	£19,113
Profit Before Tax	£-975	£-988	£-991	£-969	£-946	£-4,869
Profit After Tax	£-975	£-988	£-991	£-969	£-946	£-4,869
Change In Property Value	£900	£1,836	£2,387	£2,506	£1,842	£9,471
Net Return	£-75	£848	£1,396	£1,537	£896	£4,602
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-34%
Total Net Return (%)	-1%	6%	10%	11%	6%	32%

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