Flat PL2 1 bed 1 bath

Stoke, Plymouth PL2

South West, England · PL2

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£894

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£18,942

↗ 21%After 5 Years

Return On Investment

71%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,580	£5,664	£5,749	£5,892	£6,040	£28,924
Total Expenses	£5,454	£5,512	£5,562	£5,618	£5,675	£27,821
Profit Before Tax	£126	£152	£187	£275	£364	£1,104
Profit After Tax	£102	£123	£152	£222	£295	£894
Change In Property Value	£1,800	£3,672	£4,774	£5,012	£3,684	£18,942
Net Return	£1,902	£3,795	£4,925	£5,235	£3,979	£19,836
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	7%	14%	18%	19%	14%	71%

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