Flat PL2 1 bed 1 bath

Saltash Road, Keyham, Plymouth PL2

South West, England · PL2

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£5,147

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£21,221

↗ 19%After 5 Years

Return On Investment

78%

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	£8,220	£8,343	£8,552	£8,766	£9,029	£42,910
Total Expenses	£7,186	£7,245	£7,308	£7,374	£7,443	£36,555
Profit Before Tax	£1,034	£1,099	£1,243	£1,392	£1,586	£6,354
Profit After Tax	£837	£890	£1,007	£1,128	£1,285	£5,147
Change In Property Value	£2,200	£2,244	£4,578	£5,951	£6,249	£21,221
Net Return	£3,037	£3,134	£5,585	£7,079	£7,533	£26,368
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	9%	9%	16%	21%	22%	78%

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