Flat EX10 3 beds 1 bath

Drupe Farm Court, Colaton Raleigh EX10

South West, England · EX10

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£-9,677

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£66,297

↗ 21%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,028	£11,193	£11,361	£11,645	£11,936	£57,165
Total Expenses	£13,238	£13,304	£13,362	£13,432	£13,504	£66,841
Profit Before Tax	£-2,210	£-2,111	£-2,001	£-1,787	£-1,568	£-9,677
Profit After Tax	£-2,210	£-2,111	£-2,001	£-1,787	£-1,568	£-9,677
Change In Property Value	£6,300	£12,852	£16,708	£17,543	£12,894	£66,297
Net Return	£4,090	£10,741	£14,707	£15,756	£11,326	£56,620
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	4%	11%	15%	16%	11%	57%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change