Flat PL6 2 beds 1 bath

Glenfield Close, Plymouth PL6

South West, England · PL6

Initial Investment

First Year

£39,985First Year

Profit From Rental Income

After 5 Years

£303

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£25,070

↗ 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	£7,800	£7,917	£8,115	£8,318	£8,567	£40,717
Total Expenses	£7,936	£7,993	£8,056	£8,120	£8,188	£40,294
Profit Before Tax	£-136	£-76	£59	£197	£379	£423
Profit After Tax	£-136	£-76	£48	£160	£307	£303
Change In Property Value	£2,599	£2,651	£5,408	£7,030	£7,382	£25,070
Net Return	£2,463	£2,575	£5,456	£7,190	£7,689	£25,373
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
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