Flat PL9 2 beds 1 bath

Holebay Close, Plymouth, Devon PL9

South West, England · PL9

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£4,393

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£36,655

↗ 19%After 5 Years

Return On Investment

71%

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	£11,400	£11,571	£11,860	£12,157	£12,521	£59,510
Total Expenses	£10,678	£10,741	£10,813	£10,887	£10,966	£54,085
Profit Before Tax	£722	£830	£1,047	£1,270	£1,556	£5,424
Profit After Tax	£585	£672	£848	£1,029	£1,260	£4,393
Change In Property Value	£3,800	£3,876	£7,907	£10,279	£10,793	£36,655
Net Return	£4,385	£4,548	£8,755	£11,308	£12,053	£41,049
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	8%	8%	15%	19%	21%	71%

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