Flat EX17 0 beds 0 baths

Brin View, Black Dog, Crediton, Devon EX17

South West, England · EX17

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£-16,300

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£75,768

↗ 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	£11,160	£11,327	£11,497	£11,785	£12,079	£57,849
Total Expenses	£14,699	£14,766	£14,824	£14,894	£14,966	£74,149
Profit Before Tax	£-3,539	£-3,438	£-3,326	£-3,110	£-2,887	£-16,300
Profit After Tax	£-3,539	£-3,438	£-3,326	£-3,110	£-2,887	£-16,300
Change In Property Value	£7,200	£14,688	£19,094	£20,049	£14,736	£75,768
Net Return	£3,661	£11,250	£15,768	£16,940	£11,849	£59,467
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-14%
Total Net Return (%)	3%	10%	14%	15%	10%	52%

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