Terraced TR18 2 beds 1 bath

Penlee Street, Penzance TR18

South West, England · TR18

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£5,065

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£33,761

↗ 19%After 5 Years

Return On Investment

73%

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	£9,276	£9,415	£9,651	£9,892	£10,189	£48,422
Total Expenses	£8,371	£8,396	£8,430	£8,466	£8,506	£42,169
Profit Before Tax	£905	£1,019	£1,220	£1,426	£1,683	£6,253
Profit After Tax	£733	£825	£988	£1,155	£1,363	£5,065
Change In Property Value	£3,500	£3,570	£7,283	£9,468	£9,941	£33,761
Net Return	£4,233	£4,395	£8,271	£10,623	£11,304	£38,827
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
Total Net Return (%)	8%	8%	15%	20%	21%	73%

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