Flat EX20 0 beds 0 baths

North Tawton, Devon EX20

South West, England · EX20

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£-10,767

↘ -24%After 5 Years

Change In Property Value

After 5 Years

£30,518

↗ 21%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,932	£5,006	£5,081	£5,208	£5,338	£25,565
Total Expenses	£7,159	£7,216	£7,264	£7,319	£7,375	£36,333
Profit Before Tax	£-2,227	£-2,210	£-2,183	£-2,111	£-2,036	£-10,767
Profit After Tax	£-2,227	£-2,210	£-2,183	£-2,111	£-2,036	£-10,767
Change In Property Value	£2,900	£5,916	£7,691	£8,075	£5,935	£30,518
Net Return	£673	£3,706	£5,507	£5,964	£3,899	£19,750
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-24%
Total Net Return (%)	2%	8%	12%	13%	9%	44%

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