Flat PL5 3 beds 1 bath

Kings Tamerton Road, Plymouth PL5

South West, England · PL5

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£-340

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£44,372

↗ 19%After 5 Years

Return On Investment

63%

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	£11,880	£12,058	£12,360	£12,669	£13,049	£62,015
Total Expenses	£12,313	£12,377	£12,450	£12,525	£12,606	£62,271
Profit Before Tax	£-433	£-319	£-91	£144	£443	£-256
Profit After Tax	£-433	£-319	£-91	£144	£359	£-340
Change In Property Value	£4,600	£4,692	£9,572	£12,443	£13,065	£44,372
Net Return	£4,167	£4,373	£9,481	£12,587	£13,424	£44,032
Return From Rental Income (%)	-1%	0%	0%	0%	1%	0%
Total Net Return (%)	6%	6%	14%	18%	19%	63%

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