Flat
PL4
4 beds
2 baths
Cecil Avenue, St Judes PL4
South West, England · PL4
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£44,064
↗ 50%After 5 Years
Change In Property Value
£54,983
↗ 19%After 5 Years
Return On Investment
112%
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 | £25,836 | £26,224 | £26,879 | £27,551 | £28,378 | £134,867 |
| Total Expenses | £15,891 | £15,976 | £16,084 | £16,195 | £16,321 | £80,467 |
| Profit Before Tax | £9,945 | £10,248 | £10,795 | £11,356 | £12,057 | £54,401 |
| Profit After Tax | £8,055 | £8,301 | £8,744 | £9,198 | £9,766 | £44,064 |
| Change In Property Value | £5,700 | £5,814 | £11,861 | £15,419 | £16,190 | £54,983 |
| Net Return | £13,755 | £14,115 | £20,604 | £24,617 | £25,956 | £99,047 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 50% |
| Total Net Return (%) | 16% | 16% | 23% | 28% | 29% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change