Terraced TR20 3 beds 1 bath

Tredavoe, Penzance, Cornwall TR20

South West, England · TR20

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£10,187

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£57,877

↗ 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	£15,900	£16,138	£16,542	£16,956	£17,464	£83,000
Total Expenses	£13,993	£14,028	£14,079	£14,131	£14,193	£70,423
Profit Before Tax	£1,908	£2,111	£2,463	£2,824	£3,271	£12,577
Profit After Tax	£1,545	£1,710	£1,995	£2,288	£2,650	£10,187
Change In Property Value	£6,000	£6,120	£12,485	£16,230	£17,042	£57,877
Net Return	£7,545	£7,830	£14,480	£18,518	£19,692	£68,064
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
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