Terraced
TR19
1 bed
1 bath
Brook Street, Mousehole, Penzance TR19
South West, England · TR19
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£17,395
↗ 19%After 5 Years
Change In Property Value
£62,087
↗ 21%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,336 | £15,566 | £15,800 | £16,195 | £16,599 | £79,495 |
| Total Expenses | £11,525 | £11,561 | £11,594 | £11,644 | £11,695 | £58,020 |
| Profit Before Tax | £3,811 | £4,005 | £4,205 | £4,550 | £4,904 | £21,475 |
| Profit After Tax | £3,087 | £3,244 | £3,406 | £3,686 | £3,972 | £17,395 |
| Change In Property Value | £5,900 | £12,036 | £15,647 | £16,429 | £12,075 | £62,087 |
| Net Return | £8,987 | £15,280 | £19,053 | £20,115 | £16,048 | £79,482 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 17% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change