Flat PL7 4 beds 3 baths

Long Meadow, Plympton PL7

South West, England · PL7

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£4,678

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£70,417

↗ 19%After 5 Years

Return On Investment

65%

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	£18,864	£19,147	£19,626	£20,116	£20,720	£98,473
Total Expenses	£18,368	£18,442	£18,533	£18,626	£18,729	£92,697
Profit Before Tax	£496	£705	£1,093	£1,490	£1,991	£5,775
Profit After Tax	£402	£571	£885	£1,207	£1,613	£4,678
Change In Property Value	£7,300	£7,446	£15,190	£19,747	£20,734	£70,417
Net Return	£7,702	£8,017	£16,075	£20,954	£22,347	£75,095
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	7%	7%	14%	18%	19%	65%

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