Flat PL5 1 bed 1 bath

Landulph Gardens, Plymouth PL5

South West, England · PL5

Initial Investment

First Year

£26,500First Year

Profit From Rental Income

After 5 Years

£-2,950

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£16,398

↗ 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	£5,184	£5,262	£5,393	£5,528	£5,694	£27,061
Total Expenses	£5,891	£5,945	£6,001	£6,058	£6,117	£30,011
Profit Before Tax	£-707	£-683	£-607	£-530	£-423	£-2,950
Profit After Tax	£-707	£-683	£-607	£-530	£-423	£-2,950
Change In Property Value	£1,700	£1,734	£3,537	£4,599	£4,828	£16,398
Net Return	£993	£1,051	£2,930	£4,069	£4,405	£13,448
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-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