Flat
EX16
0 beds
0 baths
Stoodleigh, Tiverton, Devon EX16
South West, England · EX16
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£-11,003
↘ -44%After 5 Years
Change In Property Value
£16,837
↗ 21%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,640 | £2,680 | £2,720 | £2,788 | £2,857 | £13,685 |
| Total Expenses | £4,838 | £4,892 | £4,937 | £4,986 | £5,035 | £24,688 |
| Profit Before Tax | £-2,198 | £-2,212 | £-2,217 | £-2,198 | £-2,178 | £-11,003 |
| Profit After Tax | £-2,198 | £-2,212 | £-2,217 | £-2,198 | £-2,178 | £-11,003 |
| Change In Property Value | £1,600 | £3,264 | £4,243 | £4,455 | £3,275 | £16,837 |
| Net Return | £-598 | £1,052 | £2,026 | £2,258 | £1,097 | £5,834 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -2% | 4% | 8% | 9% | 4% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change