Flat EX20 0 beds 0 baths

Mill Road, Okehampton EX20

South West, England · EX20

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£-10,856

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£37,884

↗ 21%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,120	£6,212	£6,305	£6,463	£6,624	£31,724
Total Expenses	£8,404	£8,463	£8,513	£8,571	£8,629	£42,579
Profit Before Tax	£-2,284	£-2,251	£-2,208	£-2,108	£-2,005	£-10,856
Profit After Tax	£-2,284	£-2,251	£-2,208	£-2,108	£-2,005	£-10,856
Change In Property Value	£3,600	£7,344	£9,547	£10,025	£7,368	£37,884
Net Return	£1,317	£5,093	£7,339	£7,917	£5,363	£27,028
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	2%	9%	13%	14%	10%	49%

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