Flat PL1 5 beds 3 baths

Athenaeum Street, The Hoe PL1

South West, England · PL1

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£92,860

↗ 51%After 5 Years

Change In Property Value

After 5 Years

£106,107

↗ 19%After 5 Years

Return On Investment

110%

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	£49,848	£50,596	£51,861	£53,157	£54,752	£260,213
Total Expenses	£28,806	£28,927	£29,096	£29,270	£29,472	£145,571
Profit Before Tax	£21,042	£21,669	£22,764	£23,887	£25,280	£114,642
Profit After Tax	£17,044	£17,552	£18,439	£19,349	£20,477	£92,860
Change In Property Value	£11,000	£11,220	£22,889	£29,755	£31,243	£106,107
Net Return	£28,044	£28,772	£41,328	£49,104	£51,720	£198,968
Return From Rental Income (%)	9%	10%	10%	11%	11%	51%
Total Net Return (%)	15%	16%	23%	27%	29%	110%

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