Flat EX10 0 beds 0 baths

Woodlands At Peak Hill, Sidmouth, Devon EX10

South West, England · EX10

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£-8,282

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£189,419

↗ 21%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,500	£31,972	£32,452	£33,263	£34,095	£163,283
Total Expenses	£34,108	£34,205	£34,294	£34,417	£34,542	£171,565
Profit Before Tax	£-2,608	£-2,232	£-1,842	£-1,153	£-448	£-8,282
Profit After Tax	£-2,608	£-2,232	£-1,842	£-1,153	£-448	£-8,282
Change In Property Value	£18,000	£36,720	£47,736	£50,123	£36,840	£189,419
Net Return	£15,393	£34,488	£45,894	£48,970	£36,393	£181,137
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	5%	11%	15%	16%	12%	60%

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