Flat PL2 2 beds 1 bath

Pentamar Street, Plymouth PL2

South West, England · PL2

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£-1,134

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£19,292

↗ 19%After 5 Years

Return On Investment

59%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,204	£6,297	£6,454	£6,616	£6,814	£32,386
Total Expenses	£6,588	£6,643	£6,702	£6,762	£6,824	£33,519
Profit Before Tax	£-384	£-346	£-247	£-146	£-10	£-1,134
Profit After Tax	£-384	£-346	£-247	£-146	£-10	£-1,134
Change In Property Value	£2,000	£2,040	£4,162	£5,410	£5,681	£19,292
Net Return	£1,616	£1,694	£3,914	£5,264	£5,670	£18,159
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-4%
Total Net Return (%)	5%	5%	13%	17%	18%	59%

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