Flat PL3 2 beds 1 bath

Yeo Close, Plymouth PL3

South West, England · PL3

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£4,055

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£35,691

↗ 19%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,100	£11,266	£11,548	£11,837	£12,192	£57,944
Total Expenses	£10,450	£10,513	£10,584	£10,656	£10,735	£52,937
Profit Before Tax	£650	£754	£965	£1,180	£1,457	£5,007
Profit After Tax	£527	£611	£781	£956	£1,181	£4,055
Change In Property Value	£3,700	£3,774	£7,699	£10,009	£10,509	£35,691
Net Return	£4,227	£4,385	£8,480	£10,965	£11,690	£39,746
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	8%	15%	19%	21%	70%

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