Terraced PL4 4 beds 2 baths

Cecil Avenue, St Judes PL4

South West, England · PL4

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£31,906

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£62,087

↗ 21%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,176	£19,464	£19,756	£20,249	£20,756	£99,400
Total Expenses	£11,909	£11,950	£11,990	£12,050	£12,111	£60,010
Profit Before Tax	£7,267	£7,513	£7,766	£8,200	£8,645	£39,390
Profit After Tax	£5,886	£6,086	£6,290	£6,642	£7,002	£31,906
Change In Property Value	£5,900	£12,036	£15,647	£16,429	£12,075	£62,087
Net Return	£11,786	£18,122	£21,937	£23,071	£19,078	£93,993
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	13%	20%	24%	25%	21%	102%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change