Flat PL3 2 beds 1 bath

Darwin Crescent, Laira, Plymouth PL3

South West, England · PL3

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£7,776

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£46,301

↗ 19%After 5 Years

Return On Investment

74%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£12,962	£13,030	£13,109	£13,190	£13,279	£65,570
Profit Before Tax	£1,438	£1,586	£1,872	£2,166	£2,537	£9,600
Profit After Tax	£1,165	£1,285	£1,517	£1,754	£2,055	£7,776
Change In Property Value	£4,800	£4,896	£9,988	£12,984	£13,633	£46,301
Net Return	£5,965	£6,181	£11,504	£14,738	£15,689	£54,077
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	8%	8%	16%	20%	21%	74%

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