Flat EX22 0 beds 0 baths

Bradworthy, Holsworthy EX22

South West, England · EX22

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£-28,790

↘ -24%After 5 Years

Change In Property Value

After 5 Years

£78,925

↗ 21%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,000	£9,135	£9,272	£9,504	£9,741	£46,652
Total Expenses	£14,966	£15,029	£15,084	£15,149	£15,215	£75,443
Profit Before Tax	£-5,966	£-5,894	£-5,812	£-5,645	£-5,474	£-28,790
Profit After Tax	£-5,966	£-5,894	£-5,812	£-5,645	£-5,474	£-28,790
Change In Property Value	£7,500	£15,300	£19,890	£20,885	£15,350	£78,925
Net Return	£1,534	£9,406	£14,078	£15,239	£9,876	£50,134
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-24%
Total Net Return (%)	1%	8%	12%	13%	8%	42%

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