Terraced TR14 3 beds 1 bath

William Street, Camborne TR14

South West, England · TR14

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£5,266

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£34,726

↗ 19%After 5 Years

Return On Investment

73%

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	£9,540	£9,683	£9,925	£10,173	£10,479	£49,800
Total Expenses	£8,596	£8,621	£8,656	£8,692	£8,733	£43,298
Profit Before Tax	£945	£1,062	£1,269	£1,481	£1,745	£6,502
Profit After Tax	£765	£860	£1,028	£1,200	£1,414	£5,266
Change In Property Value	£3,600	£3,672	£7,491	£9,738	£10,225	£34,726
Net Return	£4,365	£4,532	£8,519	£10,938	£11,639	£39,993
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	8%	15%	20%	21%	73%

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