Flat PL1 2 beds 2 baths

Mount Wise Crescent, Plymouth, Devon PL1

South West, England · PL1

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£15,819

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£65,594

↗ 19%After 5 Years

Return On Investment

76%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,736	£21,047	£21,573	£22,113	£22,776	£108,245
Total Expenses	£17,563	£17,640	£17,736	£17,834	£17,943	£88,715
Profit Before Tax	£3,173	£3,407	£3,837	£4,279	£4,833	£19,529
Profit After Tax	£2,570	£2,760	£3,108	£3,466	£3,915	£15,819
Change In Property Value	£6,800	£6,936	£14,149	£18,394	£19,314	£65,594
Net Return	£9,370	£9,696	£17,258	£21,860	£23,229	£81,413
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	9%	9%	16%	20%	22%	76%

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