Flat EX15 0 beds 0 baths

Hollingarth Way, Hemyock EX15

South West, England · EX15

Initial Investment

First Year

£26,500First Year

Profit From Rental Income

After 5 Years

£-9,456

↘ -36%After 5 Years

Change In Property Value

After 5 Years

£17,890

↗ 21%After 5 Years

Return On Investment

32%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,144	£3,191	£3,239	£3,320	£3,403	£16,297
Total Expenses	£5,049	£5,104	£5,150	£5,200	£5,251	£25,753
Profit Before Tax	£-1,905	£-1,913	£-1,911	£-1,880	£-1,848	£-9,456
Profit After Tax	£-1,905	£-1,913	£-1,911	£-1,880	£-1,848	£-9,456
Change In Property Value	£1,700	£3,468	£4,508	£4,734	£3,479	£17,890
Net Return	£-205	£1,555	£2,598	£2,854	£1,632	£8,433
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-36%
Total Net Return (%)	-1%	6%	10%	11%	6%	32%

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