Terraced
TR1
3 beds
1 bath
Albert Place, Truro, Cornwall TR1
South West, England · TR1
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£16,402
↗ 19%After 5 Years
Change In Property Value
£58,930
↗ 21%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,556 | £14,774 | £14,996 | £15,371 | £15,755 | £75,452 |
| Total Expenses | £10,965 | £10,999 | £11,031 | £11,079 | £11,128 | £55,203 |
| Profit Before Tax | £3,591 | £3,775 | £3,965 | £4,292 | £4,627 | £20,250 |
| Profit After Tax | £2,909 | £3,058 | £3,211 | £3,476 | £3,748 | £16,402 |
| Change In Property Value | £5,600 | £11,424 | £14,851 | £15,594 | £11,461 | £58,930 |
| Net Return | £8,509 | £14,482 | £18,063 | £19,070 | £15,209 | £75,333 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 18% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change