Flat PL4 4 beds 3 baths

Parsonage Way, Plymouth, Devon PL4

South West, England · PL4

Initial Investment

First Year

£184,500First Year

Profit From Rental Income

After 5 Years

£35,815

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£108,037

↗ 19%After 5 Years

Return On Investment

78%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,280	£35,809	£36,704	£37,622	£38,751	£184,166
Total Expenses	£27,746	£27,845	£27,977	£28,113	£28,269	£139,950
Profit Before Tax	£7,534	£7,964	£8,727	£9,509	£10,482	£44,216
Profit After Tax	£6,103	£6,451	£7,069	£7,702	£8,491	£35,815
Change In Property Value	£11,200	£11,424	£23,305	£30,296	£31,811	£108,037
Net Return	£17,303	£17,875	£30,374	£37,999	£40,302	£143,852
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	9%	10%	16%	21%	22%	78%

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