Flat PL4 1 bed 1 bath

Drake Court, Salisbury Road, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£-683

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£19,292

↗ 19%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,300	£6,395	£6,554	£6,718	£6,920	£32,887
Total Expenses	£6,598	£6,653	£6,712	£6,772	£6,835	£33,569
Profit Before Tax	£-298	£-258	£-158	£-54	£85	£-683
Profit After Tax	£-298	£-258	£-158	£-54	£85	£-683
Change In Property Value	£2,000	£2,040	£4,162	£5,410	£5,681	£19,292
Net Return	£1,703	£1,782	£4,004	£5,356	£5,765	£18,610
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	5%	6%	13%	17%	19%	60%

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