Flat TR14 3 beds 2 baths

Pendarves Street, Troon, Camborne, Cornwall TR14

South West, England · TR14

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£-2,196

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£43,408

↗ 19%After 5 Years

Return On Investment

60%

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	£11,256	£11,425	£11,710	£12,003	£12,363	£58,758
Total Expenses	£12,052	£12,115	£12,187	£12,260	£12,339	£60,953
Profit Before Tax	£-796	£-691	£-476	£-257	£25	£-2,196
Profit After Tax	£-796	£-691	£-476	£-257	£25	£-2,196
Change In Property Value	£4,500	£4,590	£9,364	£12,173	£12,781	£43,408
Net Return	£3,704	£3,899	£8,887	£11,916	£12,806	£41,212
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	5%	6%	13%	17%	19%	60%

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