Flat PL1 1 bed 1 bath

Royal William Yard, Plymouth, Devon PL1

South West, England · PL1

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£7,455

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£28,938

↗ 19%After 5 Years

Return On Investment

79%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,208	£11,376	£11,661	£11,952	£12,311	£58,507
Total Expenses	£9,695	£9,772	£9,857	£9,944	£10,035	£49,303
Profit Before Tax	£1,513	£1,604	£1,804	£2,008	£2,275	£9,204
Profit After Tax	£1,225	£1,299	£1,461	£1,627	£1,843	£7,455
Change In Property Value	£3,000	£3,060	£6,242	£8,115	£8,521	£28,938
Net Return	£4,225	£4,359	£7,703	£9,742	£10,364	£36,394
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	9%	9%	17%	21%	23%	79%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change