Terraced
PL4
3 beds
1 bath
Knighton Road, St Judes PL4
South West, England · PL4
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£26,705
↗ 35%After 5 Years
Change In Property Value
£52,616
↗ 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 | £16,248 | £16,492 | £16,739 | £17,158 | £17,587 | £84,223 |
| Total Expenses | £10,169 | £10,205 | £10,240 | £10,293 | £10,346 | £51,253 |
| Profit Before Tax | £6,079 | £6,286 | £6,499 | £6,865 | £7,240 | £32,970 |
| Profit After Tax | £4,924 | £5,092 | £5,264 | £5,561 | £5,865 | £26,705 |
| Change In Property Value | £5,000 | £10,200 | £13,260 | £13,923 | £10,233 | £52,616 |
| Net Return | £9,924 | £15,292 | £18,524 | £19,484 | £16,098 | £79,322 |
| 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