Flat PL2 2 beds 1 bath

Crantock Terrace, Plymouth PL2

South West, England · PL2

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£20,996

↗ 43%After 5 Years

Change In Property Value

After 5 Years

£30,868

↗ 19%After 5 Years

Return On Investment

106%

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	£14,496	£14,713	£15,081	£15,458	£15,922	£75,671
Total Expenses	£9,798	£9,865	£9,945	£10,027	£10,116	£49,750
Profit Before Tax	£4,698	£4,848	£5,136	£5,432	£5,806	£25,921
Profit After Tax	£3,806	£3,927	£4,160	£4,400	£4,703	£20,996
Change In Property Value	£3,200	£3,264	£6,659	£8,656	£9,089	£30,868
Net Return	£7,006	£7,191	£10,819	£13,056	£13,792	£51,863
Return From Rental Income (%)	8%	8%	8%	9%	10%	43%
Total Net Return (%)	14%	15%	22%	27%	28%	106%

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