Terraced
PL4
3 beds
1 bath
Rosebery Avenue, St Judes PL4
South West, England · PL4
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£23,269
↗ 35%After 5 Years
Change In Property Value
£46,302
↗ 21%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,304 | £14,519 | £14,736 | £15,105 | £15,482 | £74,146 |
| Total Expenses | £9,009 | £9,043 | £9,075 | £9,122 | £9,171 | £45,419 |
| Profit Before Tax | £5,295 | £5,476 | £5,661 | £5,983 | £6,312 | £28,727 |
| Profit After Tax | £4,289 | £4,435 | £4,586 | £4,846 | £5,113 | £23,269 |
| Change In Property Value | £4,400 | £8,976 | £11,669 | £12,252 | £9,005 | £46,302 |
| Net Return | £8,689 | £13,411 | £16,255 | £17,098 | £14,118 | £69,571 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 13% | 20% | 24% | 26% | 21% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change