Flat PL6 1 bed 1 bath

Pinewood Drive, Woolwell, Plymouth PL6

South West, England · PL6

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£-839

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£22,186

↗ 19%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,900	£7,004	£7,179	£7,358	£7,579	£36,019
Total Expenses	£7,253	£7,309	£7,369	£7,431	£7,496	£36,858
Profit Before Tax	£-353	£-305	£-191	£-73	£83	£-839
Profit After Tax	£-353	£-305	£-191	£-73	£83	£-839
Change In Property Value	£2,300	£2,346	£4,786	£6,222	£6,533	£22,186
Net Return	£1,947	£2,041	£4,595	£6,148	£6,615	£21,347
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	5%	6%	13%	17%	19%	60%

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