Flat PL1 2 beds 1 bath

Clarence, Royal William Yard, Plymouth PL1

South West, England · PL1

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£24,625

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£69,454

↗ 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	£20,136	£20,438	£20,745	£21,263	£21,795	£104,377
Total Expenses	£14,631	£14,712	£14,783	£14,877	£14,973	£73,976
Profit Before Tax	£5,505	£5,726	£5,961	£6,386	£6,822	£30,401
Profit After Tax	£4,459	£4,638	£4,829	£5,173	£5,526	£24,625
Change In Property Value	£6,600	£13,464	£17,503	£18,378	£13,508	£69,454
Net Return	£11,059	£18,102	£22,332	£23,551	£19,034	£94,078
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	11%	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