Flat
EX22
0 beds
0 baths
Ugworthy Cross, Holsworthy EX22
South West, England · EX22
View property listing
Initial Investment
£2,350First YearProfit From Rental Income
£-10,669
↘ -454%After 5 Years
Change In Property Value
£947
↗ 21%After 5 Years
Return On Investment
-414%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £108 | £110 | £111 | £114 | £117 | £560 |
| Total Expenses | £2,156 | £2,206 | £2,247 | £2,289 | £2,332 | £11,229 |
| Profit Before Tax | £-2,048 | £-2,096 | £-2,136 | £-2,175 | £-2,215 | £-10,669 |
| Profit After Tax | £-2,048 | £-2,096 | £-2,136 | £-2,175 | £-2,215 | £-10,669 |
| Change In Property Value | £90 | £184 | £239 | £251 | £184 | £947 |
| Net Return | £-1,958 | £-1,913 | £-1,897 | £-1,924 | £-2,031 | £-9,722 |
| Return From Rental Income (%) | -87% | -89% | -91% | -93% | -94% | -454% |
| Total Net Return (%) | -83% | -81% | -81% | -82% | -86% | -414% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change