Flat
EX20
0 beds
0 baths
South Tawton, Okehampton, Devon EX20
South West, England · EX20
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-10,788
↘ -23%After 5 Years
Change In Property Value
£31,570
↗ 21%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,100 | £5,176 | £5,254 | £5,386 | £5,520 | £26,436 |
| Total Expenses | £7,336 | £7,394 | £7,443 | £7,498 | £7,554 | £37,224 |
| Profit Before Tax | £-2,236 | £-2,217 | £-2,189 | £-2,112 | £-2,034 | £-10,788 |
| Profit After Tax | £-2,236 | £-2,217 | £-2,189 | £-2,112 | £-2,034 | £-10,788 |
| Change In Property Value | £3,000 | £6,120 | £7,956 | £8,354 | £6,140 | £31,570 |
| Net Return | £764 | £3,903 | £5,767 | £6,242 | £4,106 | £20,782 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -23% |
| Total Net Return (%) | 2% | 8% | 13% | 14% | 9% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change