Terraced
TR18
6 beds
0 baths
Alexandra Place, Penzance TR18
South West, England · TR18
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£79,614
↗ 44%After 5 Years
Change In Property Value
£106,107
↗ 19%After 5 Years
Return On Investment
103%
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 | £44,700 | £45,370 | £46,505 | £47,667 | £49,097 | £233,340 |
| Total Expenses | £26,791 | £26,870 | £26,994 | £27,121 | £27,275 | £135,051 |
| Profit Before Tax | £17,909 | £18,501 | £19,511 | £20,546 | £21,823 | £98,289 |
| Profit After Tax | £14,506 | £14,986 | £15,804 | £16,642 | £17,676 | £79,614 |
| Change In Property Value | £11,000 | £11,220 | £22,889 | £29,755 | £31,243 | £106,107 |
| Net Return | £25,506 | £26,206 | £38,693 | £46,398 | £48,919 | £185,722 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 10% | 44% |
| Total Net Return (%) | 14% | 14% | 21% | 26% | 27% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change