Flat EX22 0 beds 0 baths

Whitstone, Holsworthy, Cornwall EX22

South West, England · EX22

Initial Investment

First Year

£23,500First Year

Profit From Rental Income

After 5 Years

£-14,118

↘ -60%After 5 Years

Change In Property Value

After 5 Years

£15,785

↗ 21%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,800	£1,827	£1,854	£1,901	£1,948	£9,330
Total Expenses	£4,593	£4,646	£4,690	£4,736	£4,783	£23,448
Profit Before Tax	£-2,793	£-2,819	£-2,835	£-2,835	£-2,835	£-14,118
Profit After Tax	£-2,793	£-2,819	£-2,835	£-2,835	£-2,835	£-14,118
Change In Property Value	£1,500	£3,060	£3,978	£4,177	£3,070	£15,785
Net Return	£-1,293	£241	£1,143	£1,342	£235	£1,667
Return From Rental Income (%)	-12%	-12%	-12%	-12%	-12%	-60%
Total Net Return (%)	-6%	1%	5%	6%	1%	7%

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