Terraced TR14 2 beds 1 bath

Redbrooke Road, Camborne, Cornwall TR14

South West, England · TR14

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£3,208

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£25,080

↗ 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	£6,888	£6,991	£7,166	£7,345	£7,566	£35,956
Total Expenses	£6,347	£6,368	£6,397	£6,425	£6,458	£31,995
Profit Before Tax	£541	£623	£770	£920	£1,107	£3,961
Profit After Tax	£439	£505	£623	£745	£897	£3,208
Change In Property Value	£2,600	£2,652	£5,410	£7,033	£7,385	£25,080
Net Return	£3,039	£3,157	£6,033	£7,778	£8,282	£28,288
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	8%	8%	15%	19%	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