Flat PL5 2 beds 1 bath

Tovey Crescent, Manadon Park, Plymouth, Ground Floor Apartment PL5

South West, England · PL5

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£10,702

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£29,903

↗ 19%After 5 Years

Return On Investment

85%

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	£11,580	£11,754	£12,048	£12,349	£12,719	£60,449
Total Expenses	£9,308	£9,371	£9,443	£9,517	£9,597	£47,236
Profit Before Tax	£2,272	£2,383	£2,604	£2,831	£3,122	£13,213
Profit After Tax	£1,841	£1,930	£2,109	£2,293	£2,529	£10,702
Change In Property Value	£3,100	£3,162	£6,450	£8,386	£8,805	£29,903
Net Return	£4,941	£5,092	£8,560	£10,679	£11,334	£40,605
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	10%	11%	18%	22%	24%	85%

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