Flat PL2 5 beds 1 bath

Fairfield Avenue, Plymouth PL2

South West, England · PL2

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£2,336

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£57,877

↗ 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	£15,504	£15,737	£16,130	£16,533	£17,029	£80,933
Total Expenses	£15,453	£15,522	£15,604	£15,689	£15,781	£78,049
Profit Before Tax	£51	£214	£526	£845	£1,248	£2,884
Profit After Tax	£41	£174	£426	£684	£1,011	£2,336
Change In Property Value	£6,000	£6,120	£12,485	£16,230	£17,042	£57,877
Net Return	£6,041	£6,294	£12,910	£16,914	£18,053	£60,213
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	6%	7%	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