Flat
EX15
0 beds
0 baths
Hemyock, Cullompton EX15
South West, England · EX15
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£-7,632
↘ -10%After 5 Years
Change In Property Value
£50,512
↗ 21%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,880 | £9,013 | £9,148 | £9,377 | £9,612 | £46,030 |
| Total Expenses | £10,610 | £10,673 | £10,728 | £10,793 | £10,859 | £53,662 |
| Profit Before Tax | £-1,730 | £-1,660 | £-1,579 | £-1,415 | £-1,247 | £-7,632 |
| Profit After Tax | £-1,730 | £-1,660 | £-1,579 | £-1,415 | £-1,247 | £-7,632 |
| Change In Property Value | £4,800 | £9,792 | £12,730 | £13,366 | £9,824 | £50,512 |
| Net Return | £3,070 | £8,132 | £11,150 | £11,951 | £8,577 | £42,880 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | 4% | 11% | 15% | 16% | 12% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change