Detached TR20 5 beds 3 baths

Rosudgeon, Penzance TR20

South West, England · TR20

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£34,472

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£94,710

↗ 21%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,200	£25,578	£25,962	£26,611	£27,276	£130,626
Total Expenses	£17,499	£17,549	£17,598	£17,673	£17,750	£88,069
Profit Before Tax	£7,701	£8,029	£8,364	£8,938	£9,526	£42,558
Profit After Tax	£6,238	£6,503	£6,775	£7,240	£7,716	£34,472
Change In Property Value	£9,000	£18,360	£23,868	£25,061	£18,420	£94,710
Net Return	£15,238	£24,863	£30,643	£32,301	£26,136	£129,181
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	10%	17%	21%	22%	18%	88%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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