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

£8,655

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£94,532

↗ 19%After 5 Years

Return On Investment

64%

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	£23,520	£23,873	£24,470	£25,081	£25,834	£122,778
Total Expenses	£22,293	£22,340	£22,410	£22,482	£22,568	£112,092
Profit Before Tax	£1,227	£1,533	£2,060	£2,599	£3,266	£10,685
Profit After Tax	£994	£1,242	£1,668	£2,105	£2,645	£8,655
Change In Property Value	£9,800	£9,996	£20,392	£26,509	£27,835	£94,532
Net Return	£10,794	£11,238	£22,060	£28,615	£30,480	£103,187
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	7%	7%	14%	18%	19%	64%

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