Flat
EX22
0 beds
0 baths
Plot A4, Hollacombe, Holsworthy, Clawton, Devon EX226Nl EX22
South West, England · EX22
View property listing
Initial Investment
£3,400First YearProfit From Rental Income
£-10,841
↘ -319%After 5 Years
Change In Property Value
£1,684
↗ 21%After 5 Years
Return On Investment
-269%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £192 | £195 | £198 | £203 | £208 | £995 |
| Total Expenses | £2,277 | £2,327 | £2,368 | £2,411 | £2,454 | £11,836 |
| Profit Before Tax | £-2,085 | £-2,132 | £-2,170 | £-2,208 | £-2,246 | £-10,841 |
| Profit After Tax | £-2,085 | £-2,132 | £-2,170 | £-2,208 | £-2,246 | £-10,841 |
| Change In Property Value | £160 | £326 | £424 | £446 | £327 | £1,684 |
| Net Return | £-1,925 | £-1,806 | £-1,746 | £-1,762 | £-1,918 | £-9,157 |
| Return From Rental Income (%) | -61% | -63% | -64% | -65% | -66% | -319% |
| Total Net Return (%) | -57% | -53% | -51% | -52% | -56% | -269% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change