Flat PL9 3 beds 0 baths

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

South West, England · PL9

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£4,477

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£69,452

↗ 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	£18,600	£18,879	£19,351	£19,835	£20,430	£97,095
Total Expenses	£18,143	£18,217	£18,307	£18,399	£18,501	£91,568
Profit Before Tax	£457	£662	£1,044	£1,435	£1,928	£5,527
Profit After Tax	£370	£536	£846	£1,163	£1,562	£4,477
Change In Property Value	£7,200	£7,344	£14,982	£19,476	£20,450	£69,452
Net Return	£7,570	£7,880	£15,827	£20,639	£22,012	£73,929
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
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