Flat PL5 1 bed 1 bath

Whitleigh Way, Plymouth PL5

South West, England · PL5

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£59

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£23,151

↗ 19%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,320	£7,430	£7,616	£7,806	£8,040	£38,211
Total Expenses	£7,493	£7,550	£7,612	£7,674	£7,740	£38,069
Profit Before Tax	£-173	£-120	£4	£132	£300	£142
Profit After Tax	£-173	£-120	£3	£107	£243	£59
Change In Property Value	£2,400	£2,448	£4,994	£6,492	£6,817	£23,151
Net Return	£2,227	£2,328	£4,997	£6,599	£7,059	£23,210
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	6%	6%	14%	18%	19%	63%

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