Flat PL1 2 beds 1 bath

Palmerston Street, Plymouth PL1

South West, England · PL1

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£5,124

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£36,655

↗ 19%After 5 Years

Return On Investment

72%

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	£11,592	£11,766	£12,060	£12,362	£12,732	£60,512
Total Expenses	£10,697	£10,761	£10,833	£10,907	£10,987	£54,186
Profit Before Tax	£895	£1,005	£1,227	£1,454	£1,745	£6,326
Profit After Tax	£725	£814	£994	£1,178	£1,414	£5,124
Change In Property Value	£3,800	£3,876	£7,907	£10,279	£10,793	£36,655
Net Return	£4,525	£4,690	£8,901	£11,457	£12,207	£41,779
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	8%	8%	15%	20%	21%	72%

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