Detached TR12 1 bed 2 baths

Porthallow, St. Keverne, Helston, Cornwall TR12

South West, England · TR12

Initial Investment

First Year

£160,000First Year

Profit From Rental Income

After 5 Years

£25,460

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£94,532

↗ 19%After 5 Years

Return On Investment

75%

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	£27,936	£28,355	£29,064	£29,791	£30,684	£145,830
Total Expenses	£22,734	£22,788	£22,869	£22,953	£23,053	£114,398
Profit Before Tax	£5,202	£5,567	£6,195	£6,838	£7,631	£31,432
Profit After Tax	£4,213	£4,510	£5,018	£5,538	£6,181	£25,460
Change In Property Value	£9,800	£9,996	£20,392	£26,509	£27,835	£94,532
Net Return	£14,013	£14,506	£25,409	£32,048	£34,016	£119,992
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	9%	9%	16%	20%	21%	75%

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