Terraced TR14 2 beds 1 bath

Wesley Street, Camborne, Cornwall TR14

South West, England · TR14

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£4,225

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£32,797

↗ 19%After 5 Years

Return On Investment

71%

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	£8,844	£8,977	£9,201	£9,431	£9,714	£46,167
Total Expenses	£8,129	£8,154	£8,187	£8,221	£8,260	£40,951
Profit Before Tax	£715	£823	£1,014	£1,210	£1,454	£5,216
Profit After Tax	£579	£666	£821	£980	£1,178	£4,225
Change In Property Value	£3,400	£3,468	£7,075	£9,197	£9,657	£32,797
Net Return	£3,979	£4,134	£7,896	£10,177	£10,835	£37,022
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	8%	8%	15%	20%	21%	71%

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