Flat PL7 2 beds 1 bath

Orchard Close, Plymouth, Devon PL7

South West, England · PL7

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£5,087

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£34,726

↗ 19%After 5 Years

Return On Investment

72%

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	£11,160	£11,327	£11,611	£11,901	£12,258	£58,257
Total Expenses	£10,258	£10,320	£10,392	£10,464	£10,543	£51,976
Profit Before Tax	£903	£1,007	£1,219	£1,436	£1,715	£6,280
Profit After Tax	£731	£816	£987	£1,164	£1,389	£5,087
Change In Property Value	£3,600	£3,672	£7,491	£9,738	£10,225	£34,726
Net Return	£4,331	£4,488	£8,478	£10,902	£11,614	£39,813
Return From Rental Income (%)	1%	1%	2%	2%	3%	9%
Total Net Return (%)	8%	8%	15%	20%	21%	72%

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