Terraced TR18 1 bed 1 bath

Holly Terrace, Heamoor, Penzance, Cornwall TR18

South West, England · TR18

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£6,519

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£40,514

↗ 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	£11,136	£11,303	£11,586	£11,875	£12,232	£58,131
Total Expenses	£9,945	£9,974	£10,013	£10,052	£10,099	£50,083
Profit Before Tax	£1,191	£1,329	£1,573	£1,823	£2,133	£8,049
Profit After Tax	£964	£1,077	£1,274	£1,476	£1,728	£6,519
Change In Property Value	£4,200	£4,284	£8,739	£11,361	£11,929	£40,514
Net Return	£5,164	£5,361	£10,014	£12,838	£13,657	£47,033
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	8%	16%	20%	21%	73%

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