Flat PL3 2 beds 1 bath

3 Hill Crest, Mannamead, Plymouth PL3

South West, England · PL3

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£13,231

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£47,355

↗ 21%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,500	£13,703	£13,908	£14,256	£14,612	£69,978
Total Expenses	£10,589	£10,660	£10,721	£10,798	£10,876	£53,644
Profit Before Tax	£2,911	£3,043	£3,187	£3,458	£3,736	£16,334
Profit After Tax	£2,358	£2,465	£2,581	£2,801	£3,026	£13,231
Change In Property Value	£4,500	£9,180	£11,934	£12,531	£9,210	£47,355
Net Return	£6,858	£11,645	£14,515	£15,332	£12,236	£60,586
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	10%	17%	21%	22%	18%	88%

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