Flat PL7 0 beds 1 bath

Paynter Walk, Plymouth PL7

South West, England · PL7

Initial Investment

First Year

£32,500First Year

Profit From Rental Income

After 5 Years

£-660

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£20,257

↗ 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	£6,516	£6,614	£6,779	£6,949	£7,157	£34,014
Total Expenses	£6,817	£6,873	£6,933	£6,994	£7,057	£34,674
Profit Before Tax	£-301	£-260	£-154	£-45	£100	£-660
Profit After Tax	£-301	£-260	£-154	£-45	£100	£-660
Change In Property Value	£2,100	£2,142	£4,370	£5,681	£5,965	£20,257
Net Return	£1,799	£1,882	£4,216	£5,636	£6,065	£19,597
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	6%	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