Terraced
PL4
4 beds
2 baths
Cecil Avenue, St Judes PL4
South West, England · PL4
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£23,457
↗ 26%After 5 Years
Change In Property Value
£56,912
↗ 19%After 5 Years
Return On Investment
88%
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 | £19,950 | £20,449 | £21,062 | £100,101 |
| Total Expenses | £14,122 | £14,162 | £14,221 | £14,282 | £14,354 | £71,142 |
| Profit Before Tax | £5,054 | £5,302 | £5,729 | £6,167 | £6,708 | £28,960 |
| Profit After Tax | £4,094 | £4,294 | £4,640 | £4,995 | £5,434 | £23,457 |
| Change In Property Value | £5,900 | £6,018 | £12,277 | £15,960 | £16,758 | £56,912 |
| Net Return | £9,994 | £10,312 | £16,917 | £20,955 | £22,191 | £80,370 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 24% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change