Flat
EX22
0 beds
0 baths
Holsworthy EX22
South West, England · EX22
View property listing
Initial Investment
£2,980First YearProfit From Rental Income
£-10,783
↘ -362%After 5 Years
Change In Property Value
£1,389
↗ 21%After 5 Years
Return On Investment
-315%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £156 | £158 | £161 | £165 | £169 | £809 |
| Total Expenses | £2,228 | £2,278 | £2,319 | £2,362 | £2,405 | £11,592 |
| Profit Before Tax | £-2,072 | £-2,120 | £-2,159 | £-2,197 | £-2,236 | £-10,783 |
| Profit After Tax | £-2,072 | £-2,120 | £-2,159 | £-2,197 | £-2,236 | £-10,783 |
| Change In Property Value | £132 | £269 | £350 | £368 | £270 | £1,389 |
| Net Return | £-1,940 | £-1,851 | £-1,809 | £-1,829 | £-1,966 | £-9,394 |
| Return From Rental Income (%) | -70% | -71% | -72% | -74% | -75% | -362% |
| Total Net Return (%) | -65% | -62% | -61% | -61% | -66% | -315% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change