Flat PL3 3 beds 2 baths

Darwin Crescent, Plymouth PL3

South West, England · PL3

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£1,976

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£55,948

↗ 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	£14,988	£15,213	£15,593	£15,983	£16,462	£78,239
Total Expenses	£15,005	£15,073	£15,154	£15,237	£15,327	£75,796
Profit Before Tax	£-17	£140	£439	£746	£1,135	£2,443
Profit After Tax	£-17	£113	£356	£604	£919	£1,976
Change In Property Value	£5,800	£5,916	£12,069	£15,689	£16,474	£55,948
Net Return	£5,783	£6,029	£12,424	£16,294	£17,393	£57,924
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