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

£27,049

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£231,507

↗ 19%After 5 Years

Return On Investment

61%

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	£62,422	£63,983	£65,903	£313,208
Total Expenses	£55,610	£55,746	£55,941	£56,141	£56,376	£279,814
Profit Before Tax	£4,390	£5,154	£6,481	£7,842	£9,527	£33,394
Profit After Tax	£3,556	£4,175	£5,250	£6,352	£7,717	£27,049
Change In Property Value	£24,000	£24,480	£49,939	£64,921	£68,167	£231,507
Net Return	£27,556	£28,655	£55,189	£71,273	£75,884	£258,556
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	7%	7%	13%	17%	18%	61%

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