Flat PL1 1 bed 1 bath

Patna Place, Plymouth PL1

South West, England · PL1

Initial Investment

First Year

£25,000First Year

Profit From Rental Income

After 5 Years

£1,428

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£15,434

↗ 19%After 5 Years

Return On Investment

67%

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	£5,976	£6,066	£6,217	£6,373	£6,564	£31,196
Total Expenses	£5,772	£5,827	£5,885	£5,944	£6,006	£29,433
Profit Before Tax	£204	£239	£333	£429	£558	£1,763
Profit After Tax	£166	£194	£269	£347	£452	£1,428
Change In Property Value	£1,600	£1,632	£3,329	£4,328	£4,544	£15,434
Net Return	£1,766	£1,826	£3,599	£4,675	£4,996	£16,862
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	7%	7%	14%	19%	20%	67%

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