Flat PL7 4 beds 2 baths

Crossway, Plymouth PL7

South West, England · PL7

Initial Investment

First Year

£151,250First Year

Profit From Rental Income

After 5 Years

£111,724

↗ 74%After 5 Years

Change In Property Value

After 5 Years

£89,709

↗ 19%After 5 Years

Return On Investment

133%

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	£51,216	£51,984	£53,284	£54,616	£56,254	£267,354
Total Expenses	£25,570	£25,693	£25,866	£26,043	£26,250	£129,423
Profit Before Tax	£25,646	£26,291	£27,418	£28,573	£30,005	£137,931
Profit After Tax	£20,773	£21,296	£22,208	£23,144	£24,304	£111,724
Change In Property Value	£9,300	£9,486	£19,351	£25,157	£26,415	£89,709
Net Return	£30,073	£30,782	£41,560	£48,301	£50,718	£201,433
Return From Rental Income (%)	14%	14%	15%	15%	16%	74%
Total Net Return (%)	20%	20%	27%	32%	34%	133%

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