Flat PL5 1 bed 1 bath

Camborne Close, Plymouth PL5

South West, England · PL5

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£17,314

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£27,009

↗ 19%After 5 Years

Return On Investment

103%

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	£12,684	£12,874	£13,196	£13,526	£13,932	£66,212
Total Expenses	£8,823	£8,888	£8,963	£9,040	£9,123	£44,837
Profit Before Tax	£3,861	£3,986	£4,233	£4,486	£4,809	£21,375
Profit After Tax	£3,127	£3,229	£3,429	£3,634	£3,895	£17,314
Change In Property Value	£2,800	£2,856	£5,826	£7,574	£7,953	£27,009
Net Return	£5,927	£6,085	£9,255	£11,208	£11,848	£44,323
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	14%	14%	22%	26%	28%	103%

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