Terraced
TR20
2 beds
1 bath
Ludgvan, Penzance, Cornwall TR20
South West, England · TR20
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£11,784
↗ 18%After 5 Years
Change In Property Value
£44,198
↗ 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 | £10,920 | £11,084 | £11,250 | £11,531 | £11,820 | £56,605 |
| Total Expenses | £8,349 | £8,378 | £8,405 | £8,443 | £8,483 | £42,057 |
| Profit Before Tax | £2,571 | £2,706 | £2,846 | £3,088 | £3,337 | £14,548 |
| Profit After Tax | £2,083 | £2,192 | £2,305 | £2,501 | £2,703 | £11,784 |
| Change In Property Value | £4,200 | £8,568 | £11,138 | £11,695 | £8,596 | £44,198 |
| Net Return | £6,283 | £10,760 | £13,443 | £14,197 | £11,299 | £55,982 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 18% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change