Flat PL4 1 bed 1 bath

College Avenue, Mannamead, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£223

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£21,221

↗ 19%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,936	£7,040	£7,216	£7,396	£7,618	£36,207
Total Expenses	£7,058	£7,114	£7,175	£7,237	£7,302	£35,885
Profit Before Tax	£-122	£-74	£41	£160	£317	£322
Profit After Tax	£-122	£-74	£33	£129	£257	£223
Change In Property Value	£2,200	£2,244	£4,578	£5,951	£6,249	£21,221
Net Return	£2,078	£2,170	£4,611	£6,080	£6,505	£21,445
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	6%	6%	14%	18%	19%	63%

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