Terraced
TR14
2 beds
1 bath
Redbrooke Road, Camborne, Cornwall TR14
South West, England · TR14
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£2,706
↗ 7%After 5 Years
Change In Property Value
£25,080
↗ 19%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,756 | £6,857 | £7,029 | £7,204 | £7,421 | £35,267 |
| Total Expenses | £6,333 | £6,355 | £6,383 | £6,411 | £6,444 | £31,926 |
| Profit Before Tax | £423 | £502 | £646 | £793 | £977 | £3,341 |
| Profit After Tax | £342 | £407 | £523 | £642 | £791 | £2,706 |
| Change In Property Value | £2,600 | £2,652 | £5,410 | £7,033 | £7,385 | £25,080 |
| Net Return | £2,942 | £3,059 | £5,933 | £7,676 | £8,176 | £27,786 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 20% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change