Flat PL3 2 beds 1 bath

Crabtree Close, Plymouth, Devon PL3

South West, England · PL3

Initial Investment

First Year

£32,500First Year

Profit From Rental Income

After 5 Years

£-1,674

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£20,257

↗ 19%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,300	£6,395	£6,554	£6,718	£6,920	£32,887
Total Expenses	£6,796	£6,851	£6,910	£6,971	£7,033	£34,561
Profit Before Tax	£-496	£-457	£-356	£-252	£-114	£-1,674
Profit After Tax	£-496	£-457	£-356	£-252	£-114	£-1,674
Change In Property Value	£2,100	£2,142	£4,370	£5,681	£5,965	£20,257
Net Return	£1,604	£1,685	£4,014	£5,428	£5,851	£18,582
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	5%	5%	12%	17%	18%	57%

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