Terraced TR14 2 beds 1 bath

Carnarthen Street, Camborne, Cornwall TR14

South West, England · TR14

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£5,020

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£33,761

↗ 19%After 5 Years

Return On Investment

72%

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	£9,264	£9,403	£9,638	£9,879	£10,175	£48,359
Total Expenses	£8,370	£8,395	£8,429	£8,464	£8,505	£42,162
Profit Before Tax	£894	£1,008	£1,209	£1,415	£1,671	£6,197
Profit After Tax	£725	£817	£979	£1,146	£1,353	£5,020
Change In Property Value	£3,500	£3,570	£7,283	£9,468	£9,941	£33,761
Net Return	£4,225	£4,387	£8,262	£10,614	£11,294	£38,781
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
Total Net Return (%)	8%	8%	15%	20%	21%	72%

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