Flat PL4 5 beds 2 baths

Camden Street, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£23,573

↗ 41%After 5 Years

Change In Property Value

After 5 Years

£36,655

↗ 19%After 5 Years

Return On Investment

104%

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	£16,440	£16,687	£17,104	£17,531	£18,057	£85,819
Total Expenses	£11,182	£11,253	£11,338	£11,424	£11,519	£56,716
Profit Before Tax	£5,258	£5,434	£5,766	£6,107	£6,538	£29,103
Profit After Tax	£4,259	£4,401	£4,671	£4,947	£5,296	£23,573
Change In Property Value	£3,800	£3,876	£7,907	£10,279	£10,793	£36,655
Net Return	£8,059	£8,277	£12,578	£15,226	£16,089	£60,228
Return From Rental Income (%)	7%	8%	8%	9%	9%	41%
Total Net Return (%)	14%	14%	22%	26%	28%	104%

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