Terraced
PL4
4 beds
2 baths
Grenville Road, St. Judes PL4
South West, England · PL4
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£20,932
↗ 34%After 5 Years
Change In Property Value
£42,093
↗ 21%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,996 | £13,191 | £13,389 | £13,724 | £14,067 | £67,366 |
| Total Expenses | £8,235 | £8,267 | £8,297 | £8,341 | £8,386 | £41,524 |
| Profit Before Tax | £4,761 | £4,924 | £5,092 | £5,383 | £5,681 | £25,842 |
| Profit After Tax | £3,857 | £3,989 | £4,125 | £4,360 | £4,602 | £20,932 |
| Change In Property Value | £4,000 | £8,160 | £10,608 | £11,138 | £8,187 | £42,093 |
| Net Return | £7,857 | £12,149 | £14,733 | £15,499 | £12,788 | £63,025 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 21% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change