Flat PL1 2 beds 1 bath

Lockyer Street, Plymouth PL1

South West, England · PL1

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£11,591

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£42,093

↗ 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	£12,204	£12,387	£12,573	£12,887	£13,209	£63,260
Total Expenses	£9,655	£9,724	£9,783	£9,857	£9,931	£48,950
Profit Before Tax	£2,549	£2,663	£2,790	£3,031	£3,278	£14,310
Profit After Tax	£2,064	£2,157	£2,260	£2,455	£2,655	£11,591
Change In Property Value	£4,000	£8,160	£10,608	£11,138	£8,187	£42,093
Net Return	£6,064	£10,317	£12,868	£13,593	£10,842	£53,684
Return From Rental Income (%)	3%	4%	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