Flat PL2 2 beds 1 bath

Marazion Way, Plymouth PL2

South West, England · PL2

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£3,597

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£30,868

↗ 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	£9,924	£10,073	£10,325	£10,583	£10,900	£51,805
Total Expenses	£9,340	£9,401	£9,469	£9,539	£9,614	£47,364
Profit Before Tax	£584	£672	£855	£1,044	£1,287	£4,441
Profit After Tax	£473	£544	£693	£845	£1,042	£3,597
Change In Property Value	£3,200	£3,264	£6,659	£8,656	£9,089	£30,868
Net Return	£3,673	£3,808	£7,351	£9,502	£10,131	£34,465
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