Flat PL4 2 beds 1 bath

Waterloo Street, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£6,371

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£23,151

↗ 19%After 5 Years

Return On Investment

80%

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	£8,964	£9,098	£9,326	£9,559	£9,846	£46,793
Total Expenses	£7,657	£7,717	£7,783	£7,850	£7,921	£38,928
Profit Before Tax	£1,307	£1,382	£1,543	£1,709	£1,925	£7,866
Profit After Tax	£1,058	£1,119	£1,250	£1,385	£1,559	£6,371
Change In Property Value	£2,400	£2,448	£4,994	£6,492	£6,817	£23,151
Net Return	£3,458	£3,567	£6,244	£7,877	£8,376	£29,522
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	9%	10%	17%	21%	23%	80%

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