Flat PL4 1 bed 1 bath

Hamilton Gardens, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£1,842

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£25,080

↗ 19%After 5 Years

Return On Investment

67%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,196	£8,319	£8,527	£8,740	£9,002	£42,784
Total Expenses	£7,977	£8,036	£8,099	£8,165	£8,233	£40,510
Profit Before Tax	£219	£283	£428	£575	£769	£2,274
Profit After Tax	£177	£229	£346	£466	£623	£1,842
Change In Property Value	£2,600	£2,652	£5,410	£7,033	£7,385	£25,080
Net Return	£2,777	£2,881	£5,756	£7,499	£8,008	£26,922
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	7%	7%	14%	19%	20%	67%

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