Flat PL2 3 beds 2 baths

Cedarcroft Road, Plymouth PL2

South West, England · PL2

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£426

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£48,221

↗ 19%After 5 Years

Return On Investment

64%

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	£12,912	£13,106	£13,433	£13,769	£14,182	£67,402
Total Expenses	£13,208	£13,273	£13,349	£13,427	£13,510	£66,767
Profit Before Tax	£-296	£-168	£84	£343	£672	£635
Profit After Tax	£-296	£-168	£68	£278	£544	£426
Change In Property Value	£4,999	£5,099	£10,402	£13,522	£14,199	£48,221
Net Return	£4,703	£4,931	£10,470	£13,800	£14,743	£48,647
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	6%	6%	14%	18%	19%	64%

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