Terraced
TR19
2 beds
1 bath
Coastguard Row, Marias Lane, Sennen Cove, Penzance TR19
South West, England · TR19
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£27,670
↗ 19%After 5 Years
Change In Property Value
£94,710
↗ 21%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,400 | £23,751 | £24,107 | £24,710 | £25,328 | £121,296 |
| Total Expenses | £17,319 | £17,366 | £17,412 | £17,483 | £17,555 | £87,136 |
| Profit Before Tax | £6,081 | £6,385 | £6,695 | £7,227 | £7,772 | £34,160 |
| Profit After Tax | £4,926 | £5,172 | £5,423 | £5,854 | £6,296 | £27,670 |
| Change In Property Value | £9,000 | £18,360 | £23,868 | £25,061 | £18,420 | £94,710 |
| Net Return | £13,926 | £23,532 | £29,291 | £30,915 | £24,716 | £122,379 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 10% | 16% | 20% | 21% | 17% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change