Flat PL5 4 beds 1 bath

York Road, Plymouth PL5

South West, England · PL5

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£6,568

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£40,514

↗ 19%After 5 Years

Return On Investment

74%

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	£12,816	£13,008	£13,333	£13,667	£14,077	£66,901
Total Expenses	£11,613	£11,679	£11,754	£11,831	£11,915	£58,792
Profit Before Tax	£1,203	£1,330	£1,579	£1,836	£2,162	£8,109
Profit After Tax	£974	£1,077	£1,279	£1,487	£1,751	£6,568
Change In Property Value	£4,200	£4,284	£8,739	£11,361	£11,929	£40,514
Net Return	£5,174	£5,361	£10,019	£12,848	£13,680	£47,082
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	8%	16%	20%	21%	74%

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