Terraced TR14 3 beds 1 bath

East Charles Street, Camborne TR14

South West, England · TR14

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£10,445

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£39,988

↗ 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	£9,876	£10,024	£10,175	£10,429	£10,690	£51,193
Total Expenses	£7,601	£7,628	£7,653	£7,689	£7,726	£38,298
Profit Before Tax	£2,275	£2,396	£2,521	£2,740	£2,964	£12,895
Profit After Tax	£1,843	£1,941	£2,042	£2,219	£2,400	£10,445
Change In Property Value	£3,800	£7,752	£10,078	£10,581	£7,777	£39,988
Net Return	£5,643	£9,693	£12,120	£12,800	£10,178	£50,434
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	10%	17%	21%	22%	18%	87%

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