Semi Detached TR20 5 beds 2 baths

Chapel Lane, Halamanning, Goldsithney, Penzance TR20

South West, England · TR20

Initial Investment

First Year

£177,500First Year

Profit From Rental Income

After 5 Years

£13,864

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£104,178

↗ 19%After 5 Years

Return On Investment

67%

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	£27,000	£27,405	£28,090	£28,792	£29,656	£140,944
Total Expenses	£24,625	£24,677	£24,756	£24,837	£24,934	£123,828
Profit Before Tax	£2,376	£2,729	£3,334	£3,955	£4,722	£17,116
Profit After Tax	£1,924	£2,210	£2,701	£3,204	£3,825	£13,864
Change In Property Value	£10,800	£11,016	£22,473	£29,214	£30,675	£104,178
Net Return	£12,724	£13,226	£25,173	£32,418	£34,500	£118,042
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	7%	7%	14%	18%	19%	67%

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