Flat PL9 3 beds 0 baths

"The Jackdaw" at Countryside Homes @ Sherford, Plymouth PL9

South West, England · PL9

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£2,848

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£60,771

↗ 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	£16,272	£16,516	£16,929	£17,352	£17,873	£84,942
Total Expenses	£16,125	£16,195	£16,279	£16,366	£16,460	£81,426
Profit Before Tax	£147	£321	£649	£987	£1,412	£3,516
Profit After Tax	£119	£260	£526	£799	£1,144	£2,848
Change In Property Value	£6,300	£6,426	£13,109	£17,042	£17,894	£60,771
Net Return	£6,419	£6,686	£13,635	£17,841	£19,038	£63,619
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