Flat PL1 1 bed 1 bath

North Road West, Plymouth PL1

South West, England · PL1

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£3,560

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£25,256

↗ 21%After 5 Years

Return On Investment

78%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,320	£7,430	£7,541	£7,730	£7,923	£37,944
Total Expenses	£6,593	£6,654	£6,706	£6,767	£6,829	£33,549
Profit Before Tax	£727	£776	£835	£963	£1,094	£4,395
Profit After Tax	£589	£628	£676	£780	£886	£3,560
Change In Property Value	£2,400	£4,896	£6,365	£6,683	£4,912	£25,256
Net Return	£2,989	£5,524	£7,041	£7,463	£5,798	£28,816
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	8%	15%	19%	20%	16%	78%

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