Flat PL3 2 beds 1 bath

Grantley Gardens, Plymouth PL3

South West, England · PL3

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£30,223

↗ 47%After 5 Years

Change In Property Value

After 5 Years

£40,514

↗ 19%After 5 Years

Return On Investment

111%

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	£19,032	£19,317	£19,800	£20,295	£20,904	£99,350
Total Expenses	£12,235	£12,309	£12,401	£12,494	£12,598	£62,037
Profit Before Tax	£6,797	£7,008	£7,400	£7,801	£8,307	£37,313
Profit After Tax	£5,506	£5,676	£5,994	£6,319	£6,728	£30,223
Change In Property Value	£4,200	£4,284	£8,739	£11,361	£11,929	£40,514
Net Return	£9,706	£9,960	£14,733	£17,680	£18,658	£70,737
Return From Rental Income (%)	9%	9%	9%	10%	11%	47%
Total Net Return (%)	15%	16%	23%	28%	29%	111%

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