Terraced TR10 3 beds 2 baths

St. Gluvias Street, Penryn TR10

South West, England · TR10

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£11,596

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£64,629

↗ 19%After 5 Years

Return On Investment

72%

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	£17,748	£18,014	£18,465	£18,926	£19,494	£92,647
Total Expenses	£15,566	£15,604	£15,660	£15,717	£15,784	£78,331
Profit Before Tax	£2,182	£2,410	£2,805	£3,209	£3,710	£14,316
Profit After Tax	£1,767	£1,952	£2,272	£2,599	£3,005	£11,596
Change In Property Value	£6,700	£6,834	£13,941	£18,124	£19,030	£64,629
Net Return	£8,467	£8,786	£16,213	£20,723	£22,035	£76,225
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	8%	8%	15%	20%	21%	72%

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