Flat PL2 1 bed 1 bath

Keyham Road, Plymouth PL2

South West, England · PL2

Initial Investment

First Year

£29,500First Year

Profit From Rental Income

After 5 Years

£1,422

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£19,994

↗ 21%After 5 Years

Return On Investment

73%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,892	£5,980	£6,070	£6,222	£6,377	£30,542
Total Expenses	£5,646	£5,705	£5,755	£5,812	£5,870	£28,787
Profit Before Tax	£246	£276	£315	£410	£508	£1,755
Profit After Tax	£199	£223	£256	£332	£411	£1,422
Change In Property Value	£1,900	£3,876	£5,039	£5,291	£3,889	£19,994
Net Return	£2,099	£4,099	£5,294	£5,623	£4,300	£21,416
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	7%	14%	18%	19%	15%	73%

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