Flat PL5 3 beds 1 bath

Budshead Road, Plymouth, Devon PL5

South West, England · PL5

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-1,577

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£38,585

↗ 19%After 5 Years

Return On Investment

61%

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	£10,332	£10,487	£10,749	£11,018	£11,348	£53,934
Total Expenses	£10,968	£11,030	£11,099	£11,170	£11,245	£55,512
Profit Before Tax	£-636	£-543	£-350	£-152	£103	£-1,577
Profit After Tax	£-636	£-543	£-350	£-152	£103	£-1,577
Change In Property Value	£4,000	£4,080	£8,323	£10,820	£11,361	£38,585
Net Return	£3,364	£3,537	£7,973	£10,668	£11,464	£37,007
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	6%	6%	13%	17%	19%	61%

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