Flat PL1 1 bed 1 bath

Mills Bakery, Royal William Yard, Stonehouse PL1

South West, England · PL1

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£6,497

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£27,009

↗ 19%After 5 Years

Return On Investment

78%

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	£10,464	£10,621	£10,886	£11,159	£11,493	£54,624
Total Expenses	£9,161	£9,235	£9,317	£9,400	£9,488	£46,602
Profit Before Tax	£1,303	£1,385	£1,569	£1,758	£2,005	£8,021
Profit After Tax	£1,056	£1,122	£1,271	£1,424	£1,624	£6,497
Change In Property Value	£2,800	£2,856	£5,826	£7,574	£7,953	£27,009
Net Return	£3,856	£3,978	£7,098	£8,998	£9,577	£33,506
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	9%	9%	17%	21%	22%	78%

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