Flat TR13 3 beds 1 bath

Harbour View, Porthleven, Helston, Cornwall TR13

South West, England · TR13

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£5,035

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£72,346

↗ 19%After 5 Years

Return On Investment

65%

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	£19,380	£19,671	£20,162	£20,667	£21,287	£101,166
Total Expenses	£18,816	£18,891	£18,983	£19,078	£19,182	£94,951
Profit Before Tax	£564	£780	£1,179	£1,589	£2,104	£6,216
Profit After Tax	£457	£631	£955	£1,287	£1,704	£5,035
Change In Property Value	£7,500	£7,650	£15,606	£20,288	£21,302	£72,346
Net Return	£7,957	£8,281	£16,561	£21,575	£23,007	£77,381
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	7%	7%	14%	18%	19%	65%

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