Flat
EX22
0 beds
0 baths
Chilsworthy EX22
South West, England · EX22
View property listing
Initial Investment
£3,670First YearProfit From Rental Income
£-10,873
↘ -296%After 5 Years
Change In Property Value
£1,873
↗ 21%After 5 Years
Return On Investment
-245%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £216 | £219 | £223 | £228 | £234 | £1,120 |
| Total Expenses | £2,308 | £2,358 | £2,400 | £2,442 | £2,485 | £11,993 |
| Profit Before Tax | £-2,092 | £-2,139 | £-2,177 | £-2,214 | £-2,251 | £-10,873 |
| Profit After Tax | £-2,092 | £-2,139 | £-2,177 | £-2,214 | £-2,251 | £-10,873 |
| Change In Property Value | £178 | £363 | £472 | £496 | £364 | £1,873 |
| Net Return | £-1,914 | £-1,776 | £-1,705 | £-1,718 | £-1,887 | £-9,000 |
| Return From Rental Income (%) | -57% | -58% | -59% | -60% | -61% | -296% |
| Total Net Return (%) | -52% | -48% | -46% | -47% | -51% | -245% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change