Terraced
TR18
2 beds
1 bath
Penlee Street, Penzance TR18
South West, England · TR18
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£5,669
↗ 10%After 5 Years
Change In Property Value
£36,655
↗ 19%After 5 Years
Return On Investment
73%
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 | £10,068 | £10,219 | £10,474 | £10,736 | £11,058 | £52,556 |
| Total Expenses | £9,045 | £9,072 | £9,108 | £9,145 | £9,188 | £45,558 |
| Profit Before Tax | £1,023 | £1,147 | £1,367 | £1,591 | £1,870 | £6,999 |
| Profit After Tax | £829 | £929 | £1,107 | £1,289 | £1,515 | £5,669 |
| Change In Property Value | £3,800 | £3,876 | £7,907 | £10,279 | £10,793 | £36,655 |
| Net Return | £4,629 | £4,805 | £9,014 | £11,568 | £12,308 | £42,324 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 21% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change