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
£16,968
↗ 25%After 5 Years
Change In Property Value
£42,443
↗ 19%After 5 Years
Return On Investment
89%
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 | £14,882 | £15,254 | £15,711 | £74,669 |
| Total Expenses | £10,659 | £10,692 | £10,739 | £10,787 | £10,843 | £53,720 |
| Profit Before Tax | £3,645 | £3,827 | £4,143 | £4,466 | £4,868 | £20,949 |
| Profit After Tax | £2,953 | £3,100 | £3,356 | £3,618 | £3,943 | £16,968 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £12,497 | £42,443 |
| Net Return | £7,353 | £7,588 | £12,511 | £15,520 | £16,440 | £59,411 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 25% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change