Flat TR20 4 beds 4 baths

Heamoor, Penzance, Cornwall TR20

South West, England · TR20

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£61,896

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£252,559

↗ 21%After 5 Years

Return On Investment

74%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£60,000	£60,900	£61,813	£63,359	£64,943	£311,015
Total Expenses	£46,610	£46,750	£46,882	£47,079	£47,280	£234,601
Profit Before Tax	£13,390	£14,150	£14,931	£16,280	£17,663	£76,414
Profit After Tax	£10,846	£11,461	£12,094	£13,187	£14,307	£61,896
Change In Property Value	£24,000	£48,960	£63,648	£66,830	£49,120	£252,559
Net Return	£34,846	£60,421	£75,742	£80,017	£63,427	£314,454
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	8%	14%	18%	19%	15%	74%

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