Detached EX20 3 beds 2 baths

Petrockstowe, Okehampton, Devon EX20

South West, England · EX20

Initial Investment

First Year

£210,750First Year

Profit From Rental Income

After 5 Years

£-4,055

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£133,646

↗ 21%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,588	£21,912	£22,240	£22,797	£23,366	£111,903
Total Expenses	£23,090	£23,135	£23,178	£23,244	£23,312	£115,958
Profit Before Tax	£-1,502	£-1,223	£-937	£-447	£55	£-4,055
Profit After Tax	£-1,502	£-1,223	£-937	£-447	£55	£-4,055
Change In Property Value	£12,700	£25,908	£33,680	£35,364	£25,993	£133,646
Net Return	£11,198	£24,685	£32,743	£34,917	£26,048	£129,591
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	5%	12%	16%	17%	12%	61%

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