Semi Detached EX18 3 beds 1 bath

The Village, Wembworthy, Chulmleigh EX18

South West, England · EX18

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£-10,429

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£78,925

↗ 21%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,256	£11,425	£11,596	£11,886	£12,183	£58,346
Total Expenses	£13,691	£13,721	£13,748	£13,787	£13,828	£68,775
Profit Before Tax	£-2,435	£-2,296	£-2,152	£-1,901	£-1,645	£-10,429
Profit After Tax	£-2,435	£-2,296	£-2,152	£-1,901	£-1,645	£-10,429
Change In Property Value	£7,500	£15,300	£19,890	£20,885	£15,350	£78,925
Net Return	£5,065	£13,004	£17,738	£18,983	£13,706	£68,496
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	4%	11%	15%	16%	11%	57%

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