Flat PL4 1 bed 1 bath

North Road East, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£-3,583

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£13,505

↗ 19%After 5 Years

Return On Investment

45%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,416	£4,482	£4,594	£4,709	£4,850	£23,052
Total Expenses	£5,219	£5,271	£5,326	£5,381	£5,438	£26,635
Profit Before Tax	£-803	£-789	£-731	£-672	£-587	£-3,583
Profit After Tax	£-803	£-789	£-731	£-672	£-587	£-3,583
Change In Property Value	£1,400	£1,428	£2,913	£3,787	£3,976	£13,505
Net Return	£597	£639	£2,182	£3,115	£3,389	£9,922
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-16%
Total Net Return (%)	3%	3%	10%	14%	15%	45%

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