Flat PL4 5 beds 2 baths

Salcombe Road, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£13,678

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£54,018

↗ 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	£17,640	£17,905	£18,352	£18,811	£19,375	£92,083
Total Expenses	£14,873	£14,945	£15,033	£15,123	£15,222	£75,197
Profit Before Tax	£2,767	£2,959	£3,319	£3,688	£4,153	£16,887
Profit After Tax	£2,241	£2,397	£2,688	£2,987	£3,364	£13,678
Change In Property Value	£5,600	£5,712	£11,652	£15,148	£15,906	£54,018
Net Return	£7,841	£8,109	£14,341	£18,136	£19,270	£67,696
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	9%	9%	17%	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