Flat PL7 2 beds 1 bath

Tory Brook Court, Plymouth PL7

South West, England · PL7

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£557

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£23,151

↗ 19%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,440	£7,552	£7,740	£7,934	£8,172	£38,838
Total Expenses	£7,505	£7,562	£7,624	£7,687	£7,754	£38,132
Profit Before Tax	£-65	£-11	£116	£247	£418	£706
Profit After Tax	£-65	£-11	£94	£200	£339	£557
Change In Property Value	£2,400	£2,448	£4,994	£6,492	£6,817	£23,151
Net Return	£2,335	£2,437	£5,088	£6,692	£7,155	£23,708
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	6%	7%	14%	18%	19%	64%

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