Flat PL1 2 beds 1 bath

Craigie Drive, Millfields, Plymouth PL1

South West, England · PL1

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£14,575

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£48,407

↗ 21%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,028	£14,238	£14,452	£14,813	£15,184	£72,715
Total Expenses	£10,803	£10,874	£10,936	£11,014	£11,094	£54,722
Profit Before Tax	£3,225	£3,364	£3,516	£3,799	£4,090	£17,993
Profit After Tax	£2,612	£2,725	£2,848	£3,077	£3,313	£14,575
Change In Property Value	£4,600	£9,384	£12,199	£12,809	£9,415	£48,407
Net Return	£7,212	£12,109	£15,047	£15,886	£12,727	£62,982
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	10%	17%	21%	23%	18%	90%

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