Terraced TR14 3 beds 2 baths

Pendarves Street, Troon, Camborne, Cornwall TR14

South West, England · TR14

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£12,777

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£47,355

↗ 21%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,700	£11,875	£12,054	£12,355	£12,664	£60,648
Total Expenses	£8,909	£8,939	£8,967	£9,008	£9,050	£44,874
Profit Before Tax	£2,791	£2,936	£3,086	£3,347	£3,614	£15,774
Profit After Tax	£2,260	£2,378	£2,500	£2,711	£2,928	£12,777
Change In Property Value	£4,500	£9,180	£11,934	£12,531	£9,210	£47,355
Net Return	£6,760	£11,558	£14,434	£15,242	£12,138	£60,132
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	10%	17%	21%	22%	18%	88%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change