Flat
TR3
3 beds
2 baths
Carnon Downs, Truro TR3
South West, England · TR3
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£-3,156
↘ -5%After 5 Years
Change In Property Value
£38,585
↗ 19%After 5 Years
Return On Investment
58%
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 | £10,400 | £10,660 | £10,979 | £52,180 |
| Total Expenses | £10,935 | £10,996 | £11,064 | £11,134 | £11,208 | £55,336 |
| Profit Before Tax | £-939 | £-850 | £-664 | £-474 | £-229 | £-3,156 |
| Profit After Tax | £-939 | £-850 | £-664 | £-474 | £-229 | £-3,156 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £11,361 | £38,585 |
| Net Return | £3,061 | £3,230 | £7,659 | £10,346 | £11,132 | £35,429 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | 5% | 5% | 13% | 17% | 18% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change