Flat PL2 2 beds 1 bath

Marazion Way, Plymouth PL2

South West, England · PL2

Initial Investment

First Year

£51,400First Year

Profit From Rental Income

After 5 Years

£4,184

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£32,411

↗ 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	£10,416	£10,572	£10,837	£11,107	£11,441	£54,373
Total Expenses	£9,707	£9,769	£9,838	£9,909	£9,985	£49,208
Profit Before Tax	£709	£804	£999	£1,198	£1,456	£5,165
Profit After Tax	£574	£651	£809	£971	£1,179	£4,184
Change In Property Value	£3,360	£3,427	£6,991	£9,089	£9,543	£32,411
Net Return	£3,934	£4,078	£7,800	£10,060	£10,723	£36,595
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