Flat PL1 2 beds 2 baths

Brittany Street, Plymouth PL1

South West, England · PL1

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£8,080

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£34,727

↗ 21%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,068	£10,219	£10,372	£10,632	£10,897	£52,188
Total Expenses	£8,316	£8,381	£8,437	£8,505	£8,574	£42,213
Profit Before Tax	£1,752	£1,838	£1,935	£2,127	£2,323	£9,976
Profit After Tax	£1,419	£1,489	£1,568	£1,723	£1,882	£8,080
Change In Property Value	£3,300	£6,732	£8,752	£9,189	£6,754	£34,727
Net Return	£4,719	£8,221	£10,319	£10,912	£8,636	£42,807
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	9%	16%	20%	22%	17%	85%

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