Flat PL4 1 bed 1 bath

Headland Park, Greenbank PL4

South West, England · PL4

Initial Investment

First Year

£25,000First Year

Profit From Rental Income

After 5 Years

£-2,635

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£15,434

↗ 19%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,040	£5,116	£5,243	£5,375	£5,536	£26,309
Total Expenses	£5,678	£5,732	£5,787	£5,844	£5,903	£28,944
Profit Before Tax	£-638	£-616	£-544	£-470	£-367	£-2,635
Profit After Tax	£-638	£-616	£-544	£-470	£-367	£-2,635
Change In Property Value	£1,600	£1,632	£3,329	£4,328	£4,544	£15,434
Net Return	£962	£1,016	£2,785	£3,858	£4,177	£12,799
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-1%	-11%
Total Net Return (%)	4%	4%	11%	15%	17%	51%

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