Flat PL2 1 bed 1 bath

Apt Grassandale Road, Plymouth PL2

South West, England · PL2

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£6,078

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£29,465

↗ 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	£8,676	£8,806	£8,938	£9,162	£9,391	£44,973
Total Expenses	£7,372	£7,435	£7,489	£7,553	£7,619	£37,469
Profit Before Tax	£1,304	£1,371	£1,449	£1,608	£1,772	£7,504
Profit After Tax	£1,056	£1,111	£1,174	£1,303	£1,435	£6,078
Change In Property Value	£2,800	£5,712	£7,426	£7,797	£5,731	£29,465
Net Return	£3,856	£6,823	£8,599	£9,100	£7,166	£35,543
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