Flat PL9 4 beds 0 baths

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

South West, England · PL9

Initial Investment

First Year

£132,000First Year

Profit From Rental Income

After 5 Years

£6,261

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£79,098

↗ 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	£21,180	£21,498	£22,035	£22,586	£23,264	£110,562
Total Expenses	£20,385	£20,463	£20,559	£20,658	£20,769	£102,833
Profit Before Tax	£795	£1,035	£1,476	£1,928	£2,495	£7,729
Profit After Tax	£644	£838	£1,195	£1,562	£2,021	£6,261
Change In Property Value	£8,200	£8,364	£17,063	£22,181	£23,290	£79,098
Net Return	£8,844	£9,202	£18,258	£23,743	£25,311	£85,359
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
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