Flat
EX10
0 beds
0 baths
Weston EX10
South West, England · EX10
View property listing
Initial Investment
£7,000First YearProfit From Rental Income
£-10,420
↘ -149%After 5 Years
Change In Property Value
£4,209
↗ 21%After 5 Years
Return On Investment
-89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £696 | £706 | £717 | £735 | £753 | £3,608 |
| Total Expenses | £2,713 | £2,764 | £2,806 | £2,850 | £2,894 | £14,028 |
| Profit Before Tax | £-2,017 | £-2,058 | £-2,089 | £-2,115 | £-2,141 | £-10,420 |
| Profit After Tax | £-2,017 | £-2,058 | £-2,089 | £-2,115 | £-2,141 | £-10,420 |
| Change In Property Value | £400 | £816 | £1,061 | £1,114 | £819 | £4,209 |
| Net Return | £-1,617 | £-1,242 | £-1,028 | £-1,001 | £-1,322 | £-6,210 |
| Return From Rental Income (%) | -29% | -29% | -30% | -30% | -31% | -149% |
| Total Net Return (%) | -23% | -18% | -15% | -14% | -19% | -89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change