Flat PL5 1 bed 1 bath

Budshead Road, Plymouth PL5

South West, England · PL5

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£-2,476

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£17,363

↗ 19%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,496	£5,578	£5,718	£5,861	£6,037	£28,690
Total Expenses	£6,120	£6,175	£6,232	£6,290	£6,350	£31,166
Profit Before Tax	£-624	£-596	£-514	£-429	£-313	£-2,476
Profit After Tax	£-624	£-596	£-514	£-429	£-313	£-2,476
Change In Property Value	£1,800	£1,836	£3,745	£4,869	£5,113	£17,363
Net Return	£1,176	£1,240	£3,232	£4,440	£4,799	£14,887
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	4%	4%	12%	16%	17%	53%

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