Flat TR12 1 bed 2 baths

Porthallow, St. Keverne, Helston, Cornwall TR12

South West, England · TR12

Initial Investment

First Year

£160,000First Year

Profit From Rental Income

After 5 Years

£118,210

↗ 74%After 5 Years

Change In Property Value

After 5 Years

£94,532

↗ 19%After 5 Years

Return On Investment

133%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£53,976	£54,786	£56,155	£57,559	£59,286	£281,762
Total Expenses	£26,838	£26,965	£27,145	£27,329	£27,545	£135,823
Profit Before Tax	£27,138	£27,820	£29,010	£30,230	£31,741	£145,939
Profit After Tax	£21,981	£22,534	£23,498	£24,486	£25,710	£118,210
Change In Property Value	£9,800	£9,996	£20,392	£26,509	£27,835	£94,532
Net Return	£31,781	£32,530	£43,890	£50,995	£53,545	£212,743
Return From Rental Income (%)	14%	14%	15%	15%	16%	74%
Total Net Return (%)	20%	20%	27%	32%	33%	133%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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