Flat PL2 2 beds 1 bath

Explorer Court, Plymouth PL2

South West, England · PL2

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£3,981

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£31,832

↗ 19%After 5 Years

Return On Investment

71%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,236	£10,390	£10,649	£10,916	£11,243	£53,433
Total Expenses	£9,570	£9,631	£9,700	£9,771	£9,846	£48,518
Profit Before Tax	£666	£758	£949	£1,145	£1,397	£4,915
Profit After Tax	£539	£614	£769	£927	£1,131	£3,981
Change In Property Value	£3,300	£3,366	£6,867	£8,927	£9,373	£31,832
Net Return	£3,839	£3,980	£7,635	£9,854	£10,504	£35,813
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	8%	8%	15%	20%	21%	71%

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