Flat
PL4
2 beds
1 bath
Cromwell Road, St Judes PL4
South West, England · PL4
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£3,423
↗ 7%After 5 Years
Change In Property Value
£28,938
↗ 19%After 5 Years
Return On Investment
70%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,456 | £9,598 | £9,838 | £10,084 | £10,386 | £49,362 |
| Total Expenses | £8,897 | £8,957 | £9,024 | £9,092 | £9,165 | £45,136 |
| Profit Before Tax | £559 | £641 | £814 | £991 | £1,221 | £4,226 |
| Profit After Tax | £453 | £519 | £659 | £803 | £989 | £3,423 |
| Change In Property Value | £3,000 | £3,060 | £6,242 | £8,115 | £8,521 | £28,938 |
| Net Return | £3,453 | £3,579 | £6,902 | £8,918 | £9,510 | £32,361 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 21% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change