Flat
TR19
1 bed
1 bath
Brook Street, Mousehole, Penzance TR19
South West, England · TR19
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£45,883
↗ 50%After 5 Years
Change In Property Value
£56,912
↗ 19%After 5 Years
Return On Investment
112%
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 | £26,736 | £27,137 | £27,815 | £28,511 | £29,366 | £139,566 |
| Total Expenses | £16,378 | £16,464 | £16,575 | £16,688 | £16,816 | £82,920 |
| Profit Before Tax | £10,358 | £10,673 | £11,241 | £11,823 | £12,550 | £56,645 |
| Profit After Tax | £8,390 | £8,645 | £9,105 | £9,576 | £10,165 | £45,883 |
| Change In Property Value | £5,900 | £6,018 | £12,277 | £15,960 | £16,758 | £56,912 |
| Net Return | £14,290 | £14,663 | £21,382 | £25,536 | £26,923 | £102,795 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 50% |
| Total Net Return (%) | 16% | 16% | 23% | 28% | 29% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change