Flat PL6 2 beds 2 baths

Fleetwood Gardens, Plymouth PL6

South West, England · PL6

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£2,364

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£30,868

↗ 19%After 5 Years

Return On Investment

68%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£9,308	£9,368	£9,436	£9,505	£9,578	£47,195
Profit Before Tax	£292	£376	£552	£733	£966	£2,919
Profit After Tax	£237	£304	£447	£594	£783	£2,364
Change In Property Value	£3,200	£3,264	£6,659	£8,656	£9,089	£30,868
Net Return	£3,437	£3,568	£7,106	£9,250	£9,872	£33,232
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	7%	7%	15%	19%	20%	68%

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