Flat PL7 2 beds 1 bath

Woodford Avenue, Plymouth PL7

South West, England · PL7

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£1,235

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£52,089

↗ 19%After 5 Years

Return On Investment

64%

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	£13,956	£14,165	£14,519	£14,882	£15,329	£72,852
Total Expenses	£14,108	£14,175	£14,253	£14,333	£14,421	£71,290
Profit Before Tax	£-152	£-9	£266	£549	£908	£1,562
Profit After Tax	£-152	£-9	£216	£445	£736	£1,235
Change In Property Value	£5,400	£5,508	£11,236	£14,607	£15,338	£52,089
Net Return	£5,248	£5,499	£11,452	£15,052	£16,073	£53,324
Return From Rental Income (%)	0%	0%	0%	1%	1%	1%
Total Net Return (%)	6%	7%	14%	18%	19%	64%

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