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

£108,316

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£231,507

↗ 19%After 5 Years

Return On Investment

80%

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	£89,652	£90,997	£93,272	£95,603	£98,472	£467,996
Total Expenses	£66,040	£66,392	£66,823	£67,264	£67,753	£334,272
Profit Before Tax	£23,612	£24,604	£26,448	£28,339	£30,719	£133,723
Profit After Tax	£19,126	£19,930	£21,423	£22,955	£24,882	£108,316
Change In Property Value	£24,000	£24,480	£49,939	£64,921	£68,167	£231,507
Net Return	£43,126	£44,410	£71,362	£87,876	£93,049	£339,823
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	10%	11%	17%	21%	22%	80%

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