Flat PL4 5 beds 3 baths

Clifton Street, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£95,250First Year

Profit From Rental Income

After 5 Years

£15,643

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£58,841

↗ 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	£19,212	£19,500	£19,988	£20,487	£21,102	£100,289
Total Expenses	£16,022	£16,097	£16,189	£16,282	£16,387	£80,977
Profit Before Tax	£3,190	£3,403	£3,799	£4,205	£4,715	£19,313
Profit After Tax	£2,584	£2,757	£3,077	£3,406	£3,820	£15,643
Change In Property Value	£6,100	£6,222	£12,693	£16,501	£17,326	£58,841
Net Return	£8,684	£8,979	£15,770	£19,907	£21,145	£74,485
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