Flat PL1 1 bed 1 bath

North Road West, Plymouth PL1

South West, England · PL1

Initial Investment

First Year

£20,500First Year

Profit From Rental Income

After 5 Years

£-505

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£12,540

↗ 19%After 5 Years

Return On Investment

59%

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	£4,860	£4,933	£5,056	£5,183	£5,338	£25,370
Total Expenses	£5,065	£5,118	£5,173	£5,230	£5,288	£25,875
Profit Before Tax	£-205	£-185	£-117	£-47	£50	£-505
Profit After Tax	£-205	£-185	£-117	£-47	£50	£-505
Change In Property Value	£1,300	£1,326	£2,705	£3,517	£3,692	£12,540
Net Return	£1,095	£1,141	£2,588	£3,469	£3,742	£12,035
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	5%	6%	13%	17%	18%	59%

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