Flat
TR3
3 beds
2 baths
Carnon Downs, Truro TR3
South West, England · TR3
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£12,642
↗ 21%After 5 Years
Change In Property Value
£38,585
↗ 19%After 5 Years
Return On Investment
84%
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 | £14,940 | £15,164 | £15,543 | £15,932 | £16,410 | £77,989 |
| Total Expenses | £12,284 | £12,372 | £12,471 | £12,573 | £12,681 | £62,382 |
| Profit Before Tax | £2,656 | £2,792 | £3,072 | £3,359 | £3,728 | £15,607 |
| Profit After Tax | £2,151 | £2,262 | £2,488 | £2,721 | £3,020 | £12,642 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £11,361 | £38,585 |
| Net Return | £6,151 | £6,342 | £10,811 | £13,541 | £14,381 | £51,226 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 24% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change