Flat TR1 3 beds 1 bath

Albert Place, Truro, Cornwall TR1

South West, England · TR1

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£-309

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£54,018

↗ 19%After 5 Years

Return On Investment

62%

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	£14,004	£14,214	£14,569	£14,934	£15,382	£73,103
Total Expenses	£14,509	£14,576	£14,655	£14,735	£14,823	£73,299
Profit Before Tax	£-505	£-362	£-85	£198	£559	£-196
Profit After Tax	£-505	£-362	£-85	£191	£453	£-309
Change In Property Value	£5,600	£5,712	£11,652	£15,148	£15,906	£54,018
Net Return	£5,095	£5,350	£11,567	£15,340	£16,358	£53,709
Return From Rental Income (%)	-1%	0%	0%	0%	1%	0%
Total Net Return (%)	6%	6%	13%	18%	19%	62%

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