Flat PL9 3 beds 1 bath

Dunstone View, Plymstock PL9

South West, England · PL9

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£3,205

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£62,700

↗ 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	£16,788	£17,040	£17,466	£17,902	£18,440	£87,636
Total Expenses	£16,573	£16,644	£16,730	£16,817	£16,914	£83,679
Profit Before Tax	£215	£395	£736	£1,085	£1,526	£3,957
Profit After Tax	£174	£320	£596	£879	£1,236	£3,205
Change In Property Value	£6,500	£6,630	£13,525	£17,583	£18,462	£62,700
Net Return	£6,674	£6,950	£14,121	£18,462	£19,698	£65,905
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