Flat PL7 3 beds 2 baths

Cherry Park, Plympton PL7

South West, England · PL7

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£3,406

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£63,664

↗ 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	£17,052	£17,308	£17,740	£18,184	£18,730	£89,014
Total Expenses	£16,798	£16,870	£16,956	£17,044	£17,141	£84,808
Profit Before Tax	£254	£438	£785	£1,140	£1,588	£4,205
Profit After Tax	£206	£355	£636	£923	£1,287	£3,406
Change In Property Value	£6,600	£6,732	£13,733	£17,853	£18,746	£63,664
Net Return	£6,806	£7,087	£14,369	£18,777	£20,032	£67,071
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	7%	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