Flat PL4 2 beds 1 bath

Embankment Road, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£-1,630

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£17,363

↗ 19%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,676	£5,761	£5,905	£6,053	£6,234	£29,629
Total Expenses	£6,138	£6,193	£6,250	£6,309	£6,370	£31,260
Profit Before Tax	£-462	£-432	£-345	£-256	£-135	£-1,630
Profit After Tax	£-462	£-432	£-345	£-256	£-135	£-1,630
Change In Property Value	£1,800	£1,836	£3,745	£4,869	£5,113	£17,363
Net Return	£1,338	£1,404	£3,400	£4,613	£4,977	£15,733
Return From Rental Income (%)	-2%	-2%	-1%	-1%	0%	-6%
Total Net Return (%)	5%	5%	12%	16%	18%	56%

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