Flat
TR18
1 bed
1 bath
Cross Street, Penzance TR18
South West, England · TR18
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£19,178
↗ 42%After 5 Years
Change In Property Value
£28,938
↗ 19%After 5 Years
Return On Investment
105%
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 | £13,596 | £13,800 | £14,145 | £14,499 | £14,934 | £70,973 |
| Total Expenses | £9,311 | £9,377 | £9,455 | £9,534 | £9,620 | £47,297 |
| Profit Before Tax | £4,285 | £4,423 | £4,690 | £4,965 | £5,313 | £23,676 |
| Profit After Tax | £3,471 | £3,582 | £3,799 | £4,021 | £4,304 | £19,178 |
| Change In Property Value | £3,000 | £3,060 | £6,242 | £8,115 | £8,521 | £28,938 |
| Net Return | £6,471 | £6,642 | £10,041 | £12,136 | £12,825 | £48,116 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| Total Net Return (%) | 14% | 14% | 22% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change