Flat TR14 3 beds 1 bath

William Street, Camborne TR14

South West, England · TR14

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£-3,676

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£35,691

↗ 19%After 5 Years

Return On Investment

57%

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	£9,252	£9,391	£9,626	£9,866	£10,162	£48,297
Total Expenses	£10,265	£10,325	£10,391	£10,459	£10,532	£51,972
Profit Before Tax	£-1,013	£-934	£-766	£-593	£-369	£-3,676
Profit After Tax	£-1,013	£-934	£-766	£-593	£-369	£-3,676
Change In Property Value	£3,700	£3,774	£7,699	£10,009	£10,509	£35,691
Net Return	£2,687	£2,840	£6,933	£9,416	£10,140	£32,015
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	5%	5%	12%	17%	18%	57%

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