Flat PL9 2 beds 1 bath

Shortwood Crescent, Plymstock. PL9

South West, England · PL9

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£259

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£47,266

↗ 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	£12,660	£12,850	£13,171	£13,500	£13,905	£66,087
Total Expenses	£12,986	£13,051	£13,126	£13,203	£13,286	£65,654
Profit Before Tax	£-326	£-201	£45	£297	£619	£433
Profit After Tax	£-326	£-201	£45	£241	£501	£259
Change In Property Value	£4,900	£4,998	£10,196	£13,255	£13,917	£47,266
Net Return	£4,574	£4,797	£10,241	£13,495	£14,419	£47,525
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	6%	6%	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