Flat PL1 2 beds 1 bath

Craigie Drive, Millfields, Plymouth PL1

South West, England · PL1

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£7,245

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£42,443

↗ 19%After 5 Years

Return On Investment

74%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,416	£13,617	£13,958	£14,307	£14,736	£70,033
Total Expenses	£12,070	£12,136	£12,213	£12,292	£12,378	£61,089
Profit Before Tax	£1,346	£1,481	£1,744	£2,015	£2,358	£8,944
Profit After Tax	£1,090	£1,200	£1,413	£1,632	£1,910	£7,245
Change In Property Value	£4,400	£4,488	£9,156	£11,902	£12,497	£42,443
Net Return	£5,490	£5,688	£10,569	£13,534	£14,407	£49,688
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	8%	8%	16%	20%	22%	74%

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