Flat PL4 4 beds 2 baths

Kensington Road, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£39,451

↗ 50%After 5 Years

Change In Property Value

After 5 Years

£50,160

↗ 19%After 5 Years

Return On Investment

113%

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	£23,568	£23,922	£24,520	£25,133	£25,887	£123,028
Total Expenses	£14,672	£14,754	£14,856	£14,962	£15,080	£74,324
Profit Before Tax	£8,896	£9,168	£9,663	£10,171	£10,807	£48,705
Profit After Tax	£7,206	£7,426	£7,827	£8,238	£8,754	£39,451
Change In Property Value	£5,200	£5,304	£10,820	£14,066	£14,770	£50,160
Net Return	£12,406	£12,730	£18,647	£22,305	£23,523	£89,611
Return From Rental Income (%)	9%	9%	10%	10%	11%	50%
Total Net Return (%)	16%	16%	23%	28%	30%	113%

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