Flat PL4 1 bed 1 bath

Marvell Lane, St Judes, Plymouth, Fantastic Rental Investment Property PL4

South West, England · PL4

Initial Investment

First Year

£19,000First Year

Profit From Rental Income

After 5 Years

£-4,587

↘ -24%After 5 Years

Change In Property Value

After 5 Years

£11,575

↗ 19%After 5 Years

Return On Investment

37%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,780	£3,837	£3,933	£4,031	£4,152	£19,732
Total Expenses	£4,759	£4,810	£4,863	£4,916	£4,971	£24,319
Profit Before Tax	£-979	£-973	£-930	£-885	£-819	£-4,587
Profit After Tax	£-979	£-973	£-930	£-885	£-819	£-4,587
Change In Property Value	£1,200	£1,224	£2,497	£3,246	£3,408	£11,575
Net Return	£222	£251	£1,567	£2,361	£2,589	£6,988
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-24%
Total Net Return (%)	1%	1%	8%	12%	14%	37%

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