Flat PL1 2 beds 0 baths

Pier Street, Plymouth PL1

South West, England · PL1

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£11,064

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£41,041

↗ 21%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,892	£12,070	£12,251	£12,558	£12,872	£61,643
Total Expenses	£9,463	£9,531	£9,590	£9,663	£9,737	£47,984
Profit Before Tax	£2,429	£2,539	£2,661	£2,895	£3,135	£13,659
Profit After Tax	£1,967	£2,057	£2,156	£2,345	£2,539	£11,064
Change In Property Value	£3,900	£7,956	£10,343	£10,860	£7,982	£41,041
Net Return	£5,867	£10,013	£12,498	£13,205	£10,521	£52,105
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	10%	17%	21%	22%	18%	88%

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