Flat
EX16
0 beds
0 baths
Stoodleigh, Tiverton, Devon EX16
South West, England · EX16
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£-12,013
↘ -17%After 5 Years
Change In Property Value
£48,407
↗ 21%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,596 | £7,710 | £7,826 | £8,021 | £8,222 | £39,375 |
| Total Expenses | £10,160 | £10,221 | £10,274 | £10,335 | £10,398 | £51,388 |
| Profit Before Tax | £-2,564 | £-2,511 | £-2,448 | £-2,314 | £-2,176 | £-12,013 |
| Profit After Tax | £-2,564 | £-2,511 | £-2,448 | £-2,314 | £-2,176 | £-12,013 |
| Change In Property Value | £4,600 | £9,384 | £12,199 | £12,809 | £9,415 | £48,407 |
| Net Return | £2,036 | £6,873 | £9,751 | £10,495 | £7,239 | £36,394 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | 3% | 10% | 14% | 15% | 10% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change