Flat TR3 3 beds 2 baths

Carnon Downs, Truro TR3

South West, England · TR3

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£3,248

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£42,093

↗ 21%After 5 Years

Return On Investment

74%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,996	£10,146	£10,298	£10,556	£10,819	£51,815
Total Expenses	£9,435	£9,500	£9,556	£9,623	£9,692	£47,806
Profit Before Tax	£561	£646	£742	£932	£1,127	£4,009
Profit After Tax	£455	£524	£601	£755	£913	£3,248
Change In Property Value	£4,000	£8,160	£10,608	£11,138	£8,187	£42,093
Net Return	£4,455	£8,684	£11,209	£11,893	£9,100	£45,341
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	7%	14%	18%	19%	15%	74%

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