Flat PL4 6 beds 2 baths

Ashford Road, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£14,492

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£55,948

↗ 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	£18,276	£18,550	£19,014	£19,489	£20,074	£95,403
Total Expenses	£15,333	£15,407	£15,496	£15,588	£15,689	£77,512
Profit Before Tax	£2,943	£3,143	£3,518	£3,902	£4,385	£17,891
Profit After Tax	£2,384	£2,546	£2,849	£3,160	£3,552	£14,492
Change In Property Value	£5,800	£5,916	£12,069	£15,689	£16,474	£55,948
Net Return	£8,184	£8,462	£14,918	£18,850	£20,026	£70,439
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
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