Flat EX16 0 beds 0 baths

Stoodleigh, Tiverton, Devon EX16

South West, England · EX16

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£-11,142

↘ -36%After 5 Years

Change In Property Value

After 5 Years

£21,047

↗ 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	£3,300	£3,350	£3,400	£3,485	£3,572	£17,106
Total Expenses	£5,548	£5,602	£5,648	£5,699	£5,750	£28,247
Profit Before Tax	£-2,248	£-2,253	£-2,249	£-2,214	£-2,178	£-11,142
Profit After Tax	£-2,248	£-2,253	£-2,249	£-2,214	£-2,178	£-11,142
Change In Property Value	£2,000	£4,080	£5,304	£5,569	£4,093	£21,047
Net Return	£-248	£1,827	£3,055	£3,355	£1,915	£9,905
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