Flat PL1 3 beds 2 baths

Raglan Road, Plymouth, Devon PL1

South West, England · PL1

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£834

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£25,080

↗ 19%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,932	£8,051	£8,252	£8,459	£8,712	£41,406
Total Expenses	£7,951	£8,009	£8,072	£8,136	£8,204	£40,373
Profit Before Tax	£-19	£42	£180	£322	£508	£1,033
Profit After Tax	£-19	£34	£146	£261	£411	£834
Change In Property Value	£2,600	£2,652	£5,410	£7,033	£7,385	£25,080
Net Return	£2,581	£2,686	£5,556	£7,294	£7,796	£25,913
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	6%	7%	14%	18%	19%	65%

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