Flat PL5 3 beds 1 bath

Waverley Road, Plymouth PL5

South West, England · PL5

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£801

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£50,160

↗ 19%After 5 Years

Return On Investment

64%

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	£13,428	£13,629	£13,970	£14,319	£14,749	£70,096
Total Expenses	£13,658	£13,724	£13,801	£13,880	£13,966	£69,030
Profit Before Tax	£-230	£-95	£169	£439	£783	£1,066
Profit After Tax	£-230	£-95	£137	£356	£634	£801
Change In Property Value	£5,200	£5,304	£10,820	£14,066	£14,770	£50,160
Net Return	£4,970	£5,209	£10,957	£14,422	£15,404	£50,961
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	6%	7%	14%	18%	19%	64%

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