Flat PL4 1 bed 1 bath

Alexandra Road, Mutley, Plymouth, Devon PL4

South West, England · PL4

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£637

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£22,186

↗ 19%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,248	£7,357	£7,541	£7,729	£7,961	£37,836
Total Expenses	£7,287	£7,344	£7,406	£7,468	£7,534	£37,040
Profit Before Tax	£-39	£12	£135	£261	£427	£796
Profit After Tax	£-39	£10	£109	£211	£346	£637
Change In Property Value	£2,300	£2,346	£4,786	£6,222	£6,533	£22,186
Net Return	£2,261	£2,356	£4,895	£6,433	£6,878	£22,823
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	6%	7%	14%	18%	19%	64%

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