Flat
EX22
0 beds
0 baths
Holsworthy EX22
South West, England · EX22
View property listing
Initial Investment
£3,580First YearProfit From Rental Income
£-10,881
↘ -304%After 5 Years
Change In Property Value
£1,810
↗ 21%After 5 Years
Return On Investment
-253%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £204 | £207 | £210 | £215 | £221 | £1,057 |
| Total Expenses | £2,297 | £2,347 | £2,389 | £2,431 | £2,474 | £11,939 |
| Profit Before Tax | £-2,093 | £-2,140 | £-2,179 | £-2,216 | £-2,253 | £-10,881 |
| Profit After Tax | £-2,093 | £-2,140 | £-2,179 | £-2,216 | £-2,253 | £-10,881 |
| Change In Property Value | £172 | £351 | £456 | £479 | £352 | £1,810 |
| Net Return | £-1,921 | £-1,789 | £-1,722 | £-1,737 | £-1,901 | £-9,071 |
| Return From Rental Income (%) | -58% | -60% | -61% | -62% | -63% | -304% |
| Total Net Return (%) | -54% | -50% | -48% | -49% | -53% | -253% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change