Flat PL4 2 beds 2 baths

Parsonage Way, Plymouth, Devon PL4

South West, England · PL4

Initial Investment

First Year

£151,250First Year

Profit From Rental Income

After 5 Years

£28,293

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£89,709

↗ 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	£29,292	£29,731	£30,475	£31,237	£32,174	£152,908
Total Expenses	£23,378	£23,468	£23,585	£23,705	£23,842	£117,978
Profit Before Tax	£5,914	£6,263	£6,889	£7,531	£8,332	£34,930
Profit After Tax	£4,790	£5,073	£5,580	£6,100	£6,749	£28,293
Change In Property Value	£9,300	£9,486	£19,351	£25,157	£26,415	£89,709
Net Return	£14,090	£14,559	£24,932	£31,257	£33,164	£118,002
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	9%	10%	16%	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