Flat PL1 1 bed 1 bath

Notte Street, Plymouth PL1

South West, England · PL1

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£6,589

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£31,570

↗ 21%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,156	£9,293	£9,433	£9,669	£9,910	£47,461
Total Expenses	£7,742	£7,806	£7,861	£7,926	£7,993	£39,327
Profit Before Tax	£1,414	£1,488	£1,572	£1,743	£1,918	£8,134
Profit After Tax	£1,145	£1,205	£1,273	£1,412	£1,553	£6,589
Change In Property Value	£3,000	£6,120	£7,956	£8,354	£6,140	£31,570
Net Return	£4,145	£7,325	£9,229	£9,765	£7,693	£38,159
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	9%	16%	20%	21%	17%	83%

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