Flat PL2 2 beds 2 baths

St. Vincent Street, Stoke, Plymouth PL2

South West, England · PL2

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£11,092

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£50,160

↗ 19%After 5 Years

Return On Investment

77%

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	£16,116	£16,358	£16,767	£17,186	£17,701	£84,128
Total Expenses	£13,927	£13,997	£14,081	£14,167	£14,261	£70,434
Profit Before Tax	£2,189	£2,360	£2,686	£3,019	£3,440	£13,694
Profit After Tax	£1,773	£1,912	£2,175	£2,445	£2,787	£11,092
Change In Property Value	£5,200	£5,304	£10,820	£14,066	£14,770	£50,160
Net Return	£6,973	£7,216	£12,995	£16,512	£17,556	£61,252
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	9%	9%	16%	21%	22%	77%

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