Flat PL4 3 beds 1 bath

Elm Road, Mannamead, Plymouth, Devon PL4

South West, England · PL4

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£32,087

↗ 48%After 5 Years

Change In Property Value

After 5 Years

£42,443

↗ 19%After 5 Years

Return On Investment

111%

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	£19,944	£20,243	£20,749	£21,268	£21,906	£104,110
Total Expenses	£12,723	£12,799	£12,892	£12,988	£13,095	£64,497
Profit Before Tax	£7,221	£7,444	£7,857	£8,280	£8,811	£39,614
Profit After Tax	£5,849	£6,030	£6,364	£6,707	£7,137	£32,087
Change In Property Value	£4,400	£4,488	£9,156	£11,902	£12,497	£42,443
Net Return	£10,249	£10,518	£15,520	£18,609	£19,635	£74,530
Return From Rental Income (%)	9%	9%	9%	10%	11%	48%
Total Net Return (%)	15%	16%	23%	28%	29%	111%

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