Flat
EX22
0 beds
0 baths
Holsworthy EX22
South West, England · EX22
View property listing
Initial Investment
£3,010First YearProfit From Rental Income
£-10,799
↘ -359%After 5 Years
Change In Property Value
£1,410
↗ 21%After 5 Years
Return On Investment
-312%
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 | £2,231 | £2,281 | £2,323 | £2,365 | £2,408 | £11,608 |
| Profit Before Tax | £-2,075 | £-2,123 | £-2,162 | £-2,200 | £-2,239 | £-10,799 |
| Profit After Tax | £-2,075 | £-2,123 | £-2,162 | £-2,200 | £-2,239 | £-10,799 |
| Change In Property Value | £134 | £273 | £355 | £373 | £274 | £1,410 |
| Net Return | £-1,941 | £-1,850 | £-1,807 | £-1,827 | £-1,965 | £-9,389 |
| Return From Rental Income (%) | -69% | -71% | -72% | -73% | -74% | -359% |
| Total Net Return (%) | -64% | -61% | -60% | -61% | -65% | -312% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change