Terraced TR1 2 beds 1 bath

Carclew Street, Truro, Cornwall TR1

South West, England · TR1

Initial Investment

First Year

£66,985First Year

Profit From Rental Income

After 5 Years

£6,884

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£42,433

↗ 19%After 5 Years

Return On Investment

74%

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	£11,652	£11,827	£12,122	£12,426	£12,798	£60,825
Total Expenses	£10,392	£10,421	£10,461	£10,502	£10,550	£52,326
Profit Before Tax	£1,260	£1,406	£1,661	£1,923	£2,248	£8,499
Profit After Tax	£1,021	£1,139	£1,346	£1,558	£1,821	£6,884
Change In Property Value	£4,399	£4,487	£9,153	£11,899	£12,494	£42,433
Net Return	£5,420	£5,626	£10,499	£13,457	£14,315	£49,318
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	8%	16%	20%	21%	74%

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