Terraced
TR18
3 beds
1 bath
Rosevean Road, Penzance TR18
South West, England · TR18
View property listing
Initial Investment
£75,700First YearProfit From Rental Income
£8,062
↗ 11%After 5 Years
Change In Property Value
£48,038
↗ 19%After 5 Years
Return On Investment
74%
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 | £13,188 | £13,386 | £13,720 | £14,063 | £14,485 | £68,843 |
| Total Expenses | £11,698 | £11,729 | £11,773 | £11,819 | £11,871 | £58,891 |
| Profit Before Tax | £1,490 | £1,657 | £1,947 | £2,245 | £2,614 | £9,953 |
| Profit After Tax | £1,207 | £1,342 | £1,577 | £1,818 | £2,117 | £8,062 |
| Change In Property Value | £4,980 | £5,080 | £10,362 | £13,471 | £14,145 | £48,038 |
| Net Return | £6,187 | £6,421 | £11,940 | £15,289 | £16,262 | £56,099 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 21% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change