Flat PL1 2 beds 2 baths

Brittany Street, Plymouth PL1

South West, England · PL1

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£3,342

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£31,832

↗ 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	£10,068	£10,219	£10,474	£10,736	£11,058	£52,556
Total Expenses	£9,553	£9,614	£9,683	£9,753	£9,828	£48,431
Profit Before Tax	£515	£605	£792	£984	£1,231	£4,126
Profit After Tax	£417	£490	£641	£797	£997	£3,342
Change In Property Value	£3,300	£3,366	£6,867	£8,927	£9,373	£31,832
Net Return	£3,717	£3,856	£7,508	£9,723	£10,370	£35,174
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