Flat PL1 2 beds 1 bath

Clarence, Royal William Yard, Plymouth PL1

South West, England · PL1

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£16,748

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£63,664

↗ 19%After 5 Years

Return On Investment

77%

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	£24,648	£25,018	£25,643	£26,284	£27,073	£128,666
Total Expenses	£21,238	£21,405	£21,590	£21,778	£21,978	£107,989
Profit Before Tax	£3,410	£3,613	£4,053	£4,506	£5,094	£20,677
Profit After Tax	£2,762	£2,926	£3,283	£3,650	£4,126	£16,748
Change In Property Value	£6,600	£6,732	£13,733	£17,853	£18,746	£63,664
Net Return	£9,362	£9,658	£17,017	£21,503	£22,872	£80,413
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	9%	9%	16%	21%	22%	77%

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