Semi Detached TR13 3 beds 1 bath

Harbour View, Porthleven, Helston, Cornwall TR13

South West, England · TR13

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£8,959

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£72,346

↗ 19%After 5 Years

Return On Investment

68%

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	£18,744	£19,025	£19,501	£19,988	£20,588	£97,846
Total Expenses	£17,253	£17,292	£17,350	£17,410	£17,481	£86,786
Profit Before Tax	£1,491	£1,733	£2,150	£2,578	£3,107	£11,060
Profit After Tax	£1,208	£1,404	£1,742	£2,088	£2,517	£8,959
Change In Property Value	£7,500	£7,650	£15,606	£20,288	£21,302	£72,346
Net Return	£8,708	£9,054	£17,348	£22,376	£23,819	£81,305
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	8%	14%	19%	20%	68%

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