Flat TR20 5 beds 3 baths

Rosudgeon, Penzance TR20

South West, England · TR20

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£107,833

↗ 74%After 5 Years

Change In Property Value

After 5 Years

£86,815

↗ 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	£49,560	£50,303	£51,561	£52,850	£54,436	£258,710
Total Expenses	£24,810	£24,930	£25,099	£25,272	£25,473	£125,583
Profit Before Tax	£24,750	£25,373	£26,462	£27,578	£28,963	£133,127
Profit After Tax	£20,048	£20,552	£21,434	£22,339	£23,460	£107,833
Change In Property Value	£9,000	£9,180	£18,727	£24,345	£25,563	£86,815
Net Return	£29,048	£29,732	£40,162	£46,684	£49,022	£194,648
Return From Rental Income (%)	14%	14%	15%	15%	16%	74%
Total Net Return (%)	20%	20%	28%	32%	34%	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