Flat PL7 3 beds 1 bath

Hemerdon Heights, Plymouth PL7

South West, England · PL7

Initial Investment

First Year

£86,482First Year

Profit From Rental Income

After 5 Years

£1,567

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£54,009

↗ 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	£14,460	£14,677	£15,044	£15,420	£15,883	£75,483
Total Expenses	£14,553	£14,621	£14,700	£14,782	£14,871	£73,527
Profit Before Tax	£-93	£56	£343	£638	£1,012	£1,956
Profit After Tax	£-93	£46	£278	£517	£820	£1,567
Change In Property Value	£5,599	£5,711	£11,650	£15,146	£15,903	£54,009
Net Return	£5,506	£5,756	£11,929	£15,662	£16,722	£55,576
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
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