Flat TR1 2 beds 1 bath

Carclew Street, Truro, Cornwall TR1

South West, England · TR1

Initial Investment

First Year

£66,985First Year

Profit From Rental Income

After 5 Years

£32,049

↗ 48%After 5 Years

Change In Property Value

After 5 Years

£42,433

↗ 19%After 5 Years

Return On Investment

111%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,932	£20,231	£20,737	£21,255	£21,893	£104,048
Total Expenses	£12,720	£12,796	£12,889	£12,985	£13,091	£64,481
Profit Before Tax	£7,212	£7,435	£7,848	£8,270	£8,802	£39,567
Profit After Tax	£5,842	£6,023	£6,357	£6,699	£7,129	£32,049
Change In Property Value	£4,399	£4,487	£9,153	£11,899	£12,494	£42,433
Net Return	£10,241	£10,510	£15,510	£18,598	£19,624	£74,483
Return From Rental Income (%)	9%	9%	9%	10%	11%	48%
Total Net Return (%)	15%	16%	23%	28%	29%	111%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change