Flat PL4 6 beds 2 baths

Ladysmith Road, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£17,224

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£62,700

↗ 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	£20,472	£20,779	£21,299	£21,831	£22,486	£106,867
Total Expenses	£16,942	£17,018	£17,113	£17,210	£17,318	£85,602
Profit Before Tax	£3,530	£3,761	£4,185	£4,621	£5,168	£21,265
Profit After Tax	£2,860	£3,046	£3,390	£3,743	£4,186	£17,224
Change In Property Value	£6,500	£6,630	£13,525	£17,583	£18,462	£62,700
Net Return	£9,360	£9,676	£16,915	£21,326	£22,648	£79,924
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	9%	9%	17%	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