Flat
EX22
0 beds
0 baths
2 x Plots In Cookbury, Devon EX227Aw EX22
South West, England · EX22
View property listing
Initial Investment
£2,200First YearProfit From Rental Income
£-10,645
↘ -484%After 5 Years
Change In Property Value
£842
↗ 21%After 5 Years
Return On Investment
-446%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £96 | £97 | £99 | £101 | £104 | £498 |
| Total Expenses | £2,138 | £2,188 | £2,230 | £2,272 | £2,315 | £11,143 |
| Profit Before Tax | £-2,042 | £-2,091 | £-2,131 | £-2,170 | £-2,211 | £-10,645 |
| Profit After Tax | £-2,042 | £-2,091 | £-2,131 | £-2,170 | £-2,211 | £-10,645 |
| Change In Property Value | £80 | £163 | £212 | £223 | £164 | £842 |
| Net Return | £-1,962 | £-1,928 | £-1,919 | £-1,948 | £-2,047 | £-9,803 |
| Return From Rental Income (%) | -93% | -95% | -97% | -99% | -100% | -484% |
| Total Net Return (%) | -89% | -88% | -87% | -89% | -93% | -446% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change