Flat PL4 1 bed 1 bath

Alexandra Road, Mutley, Plymouth, Devon PL4

South West, England · PL4

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£8,115

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£21,221

↗ 19%After 5 Years

Return On Investment

86%

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	£9,000	£9,135	£9,363	£9,597	£9,885	£46,981
Total Expenses	£7,264	£7,324	£7,390	£7,457	£7,528	£36,963
Profit Before Tax	£1,736	£1,811	£1,974	£2,141	£2,357	£10,019
Profit After Tax	£1,406	£1,467	£1,599	£1,734	£1,909	£8,115
Change In Property Value	£2,200	£2,244	£4,578	£5,951	£6,249	£21,221
Net Return	£3,606	£3,711	£6,177	£7,685	£8,158	£29,337
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	11%	11%	18%	23%	24%	86%

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