Flat PL1 2 beds 1 bath

Wall Street, Plymouth PL1

South West, England · PL1

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£2,958

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£30,868

↗ 19%After 5 Years

Return On Investment

69%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,756	£9,902	£10,150	£10,404	£10,716	£50,928
Total Expenses	£9,324	£9,384	£9,452	£9,521	£9,595	£47,276
Profit Before Tax	£432	£518	£698	£882	£1,121	£3,652
Profit After Tax	£350	£420	£565	£715	£908	£2,958
Change In Property Value	£3,200	£3,264	£6,659	£8,656	£9,089	£30,868
Net Return	£3,550	£3,684	£7,224	£9,371	£9,997	£33,825
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	7%	8%	15%	19%	20%	69%

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