Flat PL9 3 beds 0 baths

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

South West, England · PL9

Initial Investment

First Year

£112,750First Year

Profit From Rental Income

After 5 Years

£56,928

↗ 50%After 5 Years

Change In Property Value

After 5 Years

£68,488

↗ 19%After 5 Years

Return On Investment

111%

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	£32,172	£32,655	£33,471	£34,308	£35,337	£167,942
Total Expenses	£19,302	£19,396	£19,521	£19,648	£19,794	£97,661
Profit Before Tax	£12,870	£13,258	£13,950	£14,659	£15,543	£70,282
Profit After Tax	£10,425	£10,739	£11,300	£11,874	£12,590	£56,928
Change In Property Value	£7,100	£7,242	£14,774	£19,206	£20,166	£68,488
Net Return	£17,525	£17,981	£26,073	£31,080	£32,756	£125,416
Return From Rental Income (%)	9%	10%	10%	11%	11%	50%
Total Net Return (%)	16%	16%	23%	28%	29%	111%

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