Flat PL5 2 beds 1 bath

Aylesbury Crescent, Plymouth PL5

South West, England · PL5

Initial Investment

First Year

£36,985First Year

Profit From Rental Income

After 5 Years

£68

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£23,141

↗ 19%After 5 Years

Return On Investment

63%

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	£7,320	£7,430	£7,616	£7,806	£8,040	£38,211
Total Expenses	£7,491	£7,548	£7,610	£7,672	£7,739	£38,059
Profit Before Tax	£-171	£-118	£6	£133	£302	£152
Profit After Tax	£-171	£-118	£5	£108	£244	£68
Change In Property Value	£2,399	£2,447	£4,992	£6,489	£6,814	£23,141
Net Return	£2,228	£2,329	£4,997	£6,598	£7,058	£23,209
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	6%	6%	14%	18%	19%	63%

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