Flat PL6 1 bed 1 bath

Claytonia Close, Roborough, Plymouth PL6

South West, England · PL6

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£6,534

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£21,221

↗ 19%After 5 Years

Return On Investment

82%

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	£8,220	£8,343	£8,552	£8,766	£9,029	£42,910
Total Expenses	£6,858	£6,909	£6,966	£7,024	£7,086	£34,843
Profit Before Tax	£1,362	£1,434	£1,586	£1,742	£1,943	£8,067
Profit After Tax	£1,103	£1,162	£1,285	£1,411	£1,574	£6,534
Change In Property Value	£2,200	£2,244	£4,578	£5,951	£6,249	£21,221
Net Return	£3,303	£3,406	£5,862	£7,362	£7,822	£27,756
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	10%	10%	17%	22%	23%	82%

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