Flat PL4 2 beds 1 bath

White Friars Lane, St. Judes PL4

South West, England · PL4

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£5,772

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£34,726

↗ 19%After 5 Years

Return On Investment

74%

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	£11,340	£11,510	£11,798	£12,093	£12,456	£59,196
Total Expenses	£10,276	£10,339	£10,410	£10,484	£10,563	£52,070
Profit Before Tax	£1,065	£1,172	£1,388	£1,609	£1,893	£7,126
Profit After Tax	£862	£949	£1,124	£1,303	£1,533	£5,772
Change In Property Value	£3,600	£3,672	£7,491	£9,738	£10,225	£34,726
Net Return	£4,462	£4,621	£8,615	£11,042	£11,758	£40,498
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	8%	16%	20%	21%	74%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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