Flat PL4 4 beds 2 baths

Pearson Avenue, Mannamead, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£9,318

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£43,408

↗ 19%After 5 Years

Return On Investment

77%

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	£14,172	£14,385	£14,744	£15,113	£15,566	£73,980
Total Expenses	£12,344	£12,411	£12,490	£12,571	£12,659	£62,476
Profit Before Tax	£1,828	£1,973	£2,254	£2,542	£2,907	£11,504
Profit After Tax	£1,481	£1,598	£1,826	£2,059	£2,355	£9,318
Change In Property Value	£4,500	£4,590	£9,364	£12,173	£12,781	£43,408
Net Return	£5,981	£6,188	£11,189	£14,232	£15,136	£52,726
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	9%	9%	16%	21%	22%	77%

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