Flat PL1 2 beds 1 bath

Royal William Yard, Plymouth PL1

South West, England · PL1

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£21,596

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£63,140

↗ 21%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,300	£18,574	£18,853	£19,324	£19,808	£94,860
Total Expenses	£13,483	£13,560	£13,629	£13,718	£13,809	£68,198
Profit Before Tax	£4,818	£5,015	£5,224	£5,607	£5,999	£26,662
Profit After Tax	£3,902	£4,062	£4,232	£4,541	£4,859	£21,596
Change In Property Value	£6,000	£12,240	£15,912	£16,708	£12,280	£63,140
Net Return	£9,902	£16,302	£20,144	£21,249	£17,139	£84,736
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	11%	17%	22%	23%	18%	91%

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