Flat EX16 0 beds 0 baths

Stoodleigh, Tiverton, Devon EX16

South West, England · EX16

Initial Investment

First Year

£19,000First Year

Profit From Rental Income

After 5 Years

£-10,865

↘ -57%After 5 Years

Change In Property Value

After 5 Years

£12,628

↗ 21%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,980	£2,010	£2,040	£2,091	£2,143	£10,264
Total Expenses	£4,129	£4,181	£4,225	£4,272	£4,320	£21,128
Profit Before Tax	£-2,149	£-2,172	£-2,186	£-2,182	£-2,177	£-10,865
Profit After Tax	£-2,149	£-2,172	£-2,186	£-2,182	£-2,177	£-10,865
Change In Property Value	£1,200	£2,448	£3,182	£3,342	£2,456	£12,628
Net Return	£-949	£276	£997	£1,160	£279	£1,763
Return From Rental Income (%)	-11%	-11%	-12%	-11%	-11%	-57%
Total Net Return (%)	-5%	1%	5%	6%	1%	9%

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