Flat PL1 2 beds 1 bath

Washbourne Close, Devonport PL1

South West, England · PL1

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£3,680

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£32,797

↗ 19%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,368	£10,524	£10,787	£11,056	£11,388	£54,122
Total Expenses	£9,782	£9,843	£9,912	£9,983	£10,059	£49,579
Profit Before Tax	£586	£680	£874	£1,073	£1,329	£4,543
Profit After Tax	£475	£551	£708	£869	£1,076	£3,680
Change In Property Value	£3,400	£3,468	£7,075	£9,197	£9,657	£32,797
Net Return	£3,875	£4,019	£7,783	£10,066	£10,733	£36,477
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	8%	15%	19%	21%	70%

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