Flat TR14 2 beds 1 bath

Redbrooke Road, Camborne, Cornwall TR14

South West, England · TR14

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£15,496

↗ 39%After 5 Years

Change In Property Value

After 5 Years

£25,080

↗ 19%After 5 Years

Return On Investment

101%

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	£11,784	£11,961	£12,260	£12,566	£12,943	£61,514
Total Expenses	£8,336	£8,400	£8,473	£8,547	£8,628	£42,383
Profit Before Tax	£3,448	£3,561	£3,787	£4,019	£4,316	£19,131
Profit After Tax	£2,793	£2,884	£3,068	£3,255	£3,496	£15,496
Change In Property Value	£2,600	£2,652	£5,410	£7,033	£7,385	£25,080
Net Return	£5,393	£5,536	£8,478	£10,289	£10,880	£40,576
Return From Rental Income (%)	7%	7%	8%	8%	9%	39%
Total Net Return (%)	13%	14%	21%	26%	27%	101%

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