Flat PL3 1 bed 1 bath

Gff Peverell Park Road, Plymouth PL3

South West, England · PL3

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£294

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£25,080

↗ 19%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,800	£7,917	£8,115	£8,318	£8,567	£40,717
Total Expenses	£7,938	£7,995	£8,058	£8,122	£8,190	£40,304
Profit Before Tax	£-138	£-78	£57	£195	£377	£413
Profit After Tax	£-138	£-78	£46	£158	£306	£294
Change In Property Value	£2,600	£2,652	£5,410	£7,033	£7,385	£25,080
Net Return	£2,462	£2,574	£5,456	£7,191	£7,690	£25,374
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	6%	6%	14%	18%	19%	63%

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