Terraced
TR14
3 beds
1 bath
31 Fore Street, Camborne, Cornwall TR14
South West, England · TR14
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£5,481
↗ 15%After 5 Years
Change In Property Value
£24,204
↗ 21%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,976 | £6,066 | £6,157 | £6,311 | £6,468 | £30,977 |
| Total Expenses | £4,798 | £4,819 | £4,839 | £4,864 | £4,891 | £24,211 |
| Profit Before Tax | £1,178 | £1,246 | £1,318 | £1,446 | £1,577 | £6,766 |
| Profit After Tax | £954 | £1,010 | £1,068 | £1,171 | £1,278 | £5,481 |
| Change In Property Value | £2,300 | £4,692 | £6,100 | £6,405 | £4,707 | £24,204 |
| Net Return | £3,254 | £5,702 | £7,167 | £7,576 | £5,985 | £29,684 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 9% | 16% | 20% | 21% | 17% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change