Flat PL7 3 beds 1 bath

Kingston Close, Plymouth PL7

South West, England · PL7

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£418

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£48,231

↗ 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	£12,912	£13,106	£13,433	£13,769	£14,182	£67,402
Total Expenses	£13,210	£13,275	£13,351	£13,428	£13,512	£66,777
Profit Before Tax	£-298	£-170	£82	£341	£670	£625
Profit After Tax	£-298	£-170	£67	£276	£543	£418
Change In Property Value	£5,000	£5,100	£10,404	£13,525	£14,201	£48,231
Net Return	£4,702	£4,930	£10,471	£13,801	£14,744	£48,648
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	6%	6%	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