Detached TR14 1 bed 1 bath

Albert Place, Camborne TR14

South West, England · TR14

Initial Investment

First Year

£33,985First Year

Profit From Rental Income

After 5 Years

£231

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£21,212

↗ 19%After 5 Years

Return On Investment

63%

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	£5,268	£5,347	£5,481	£5,618	£5,786	£27,500
Total Expenses	£5,389	£5,408	£5,433	£5,457	£5,485	£27,172
Profit Before Tax	£-121	£-61	£48	£160	£301	£328
Profit After Tax	£-121	£-61	£39	£130	£244	£231
Change In Property Value	£2,199	£2,243	£4,576	£5,948	£6,246	£21,212
Net Return	£2,078	£2,182	£4,615	£6,078	£6,490	£21,442
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	6%	6%	14%	18%	19%	63%

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