Flat PL4 1 bed 1 bath

Regent Street, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£23,500First Year

Profit From Rental Income

After 5 Years

£816

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£14,469

↗ 19%After 5 Years

Return On Investment

65%

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	£5,604	£5,688	£5,830	£5,976	£6,155	£29,254
Total Expenses	£5,536	£5,590	£5,648	£5,706	£5,767	£28,247
Profit Before Tax	£68	£98	£183	£270	£389	£1,007
Profit After Tax	£55	£79	£148	£219	£315	£816
Change In Property Value	£1,500	£1,530	£3,121	£4,058	£4,260	£14,469
Net Return	£1,555	£1,609	£3,269	£4,276	£4,575	£15,285
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	7%	7%	14%	18%	19%	65%

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