Flat PL1 1 bed 1 bath

Molesworth Road, Stoke, Plymouth, Devon PL1

South West, England · PL1

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£10,398

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£21,221

↗ 19%After 5 Years

Return On Investment

93%

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	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£7,324	£7,385	£7,452	£7,521	£7,594	£37,276
Profit Before Tax	£2,276	£2,359	£2,536	£2,716	£2,950	£12,837
Profit After Tax	£1,843	£1,911	£2,054	£2,200	£2,390	£10,398
Change In Property Value	£2,200	£2,244	£4,578	£5,951	£6,249	£21,221
Net Return	£4,043	£4,155	£6,632	£8,151	£8,638	£31,620
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	12%	12%	20%	24%	25%	93%

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