Flat PL9 3 beds 2 baths

Greenacres, Plymstock, Pymouth PL9

South West, England · PL9

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£67,802

↗ 74%After 5 Years

Change In Property Value

After 5 Years

£56,912

↗ 19%After 5 Years

Return On Investment

136%

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	£32,496	£32,983	£33,808	£34,653	£35,693	£169,634
Total Expenses	£16,954	£17,048	£17,174	£17,302	£17,449	£85,927
Profit Before Tax	£15,542	£15,935	£16,634	£17,351	£18,244	£83,706
Profit After Tax	£12,589	£12,907	£13,474	£14,054	£14,778	£67,802
Change In Property Value	£5,900	£6,018	£12,277	£15,960	£16,758	£56,912
Net Return	£18,489	£18,925	£25,750	£30,014	£31,535	£124,714
Return From Rental Income (%)	14%	14%	15%	15%	16%	74%
Total Net Return (%)	20%	21%	28%	33%	34%	136%

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