Flat PL1 1 bed 1 bath

Victoria Avenue, Plymouth PL1

South West, England · PL1

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£-750

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£21,221

↗ 19%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,708	£6,809	£6,979	£7,153	£7,368	£35,017
Total Expenses	£7,035	£7,091	£7,151	£7,212	£7,277	£35,766
Profit Before Tax	£-327	£-282	£-172	£-59	£91	£-750
Profit After Tax	£-327	£-282	£-172	£-59	£91	£-750
Change In Property Value	£2,200	£2,244	£4,578	£5,951	£6,249	£21,221
Net Return	£1,873	£1,962	£4,406	£5,892	£6,340	£20,472
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	6%	6%	13%	17%	19%	60%

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