Terraced
TR14
2 beds
1 bath
East Charles Street, Camborne TR14
South West, England · TR14
View property listing
Initial Investment
£39,985First YearProfit From Rental Income
£2,714
↗ 7%After 5 Years
Change In Property Value
£25,070
↗ 19%After 5 Years
Return On Investment
69%
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 | £6,756 | £6,857 | £7,029 | £7,204 | £7,421 | £35,267 |
| Total Expenses | £6,331 | £6,353 | £6,381 | £6,409 | £6,442 | £31,916 |
| Profit Before Tax | £425 | £504 | £648 | £795 | £979 | £3,351 |
| Profit After Tax | £344 | £409 | £525 | £644 | £793 | £2,714 |
| Change In Property Value | £2,599 | £2,651 | £5,408 | £7,030 | £7,382 | £25,070 |
| Net Return | £2,943 | £3,059 | £5,933 | £7,674 | £8,175 | £27,784 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 20% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change