Flat
EX19
0 beds
0 baths
Development Site For 25 Dwellings, Dolton, Winkleigh EX19
South West, England · EX19
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£-29,276
↘ -10%After 5 Years
Change In Property Value
£189,419
↗ 21%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,000 | £27,405 | £27,816 | £28,511 | £29,224 | £139,957 |
| Total Expenses | £33,658 | £33,748 | £33,830 | £33,941 | £34,055 | £169,232 |
| Profit Before Tax | £-6,658 | £-6,343 | £-6,014 | £-5,430 | £-4,831 | £-29,276 |
| Profit After Tax | £-6,658 | £-6,343 | £-6,014 | £-5,430 | £-4,831 | £-29,276 |
| Change In Property Value | £18,000 | £36,720 | £47,736 | £50,123 | £36,840 | £189,419 |
| Net Return | £11,343 | £30,377 | £41,722 | £44,693 | £32,009 | £160,143 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | 4% | 10% | 14% | 15% | 11% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change