Flat
EX22
0 beds
0 baths
Chilsworthy/ Holsworthy, Devon EX22
South West, England · EX22
View property listing
Initial Investment
£3,970First YearProfit From Rental Income
£-10,922
↘ -275%After 5 Years
Change In Property Value
£2,084
↗ 21%After 5 Years
Return On Investment
-223%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £240 | £244 | £247 | £253 | £260 | £1,244 |
| Total Expenses | £2,343 | £2,393 | £2,434 | £2,477 | £2,520 | £12,166 |
| Profit Before Tax | £-2,103 | £-2,149 | £-2,187 | £-2,223 | £-2,260 | £-10,922 |
| Profit After Tax | £-2,103 | £-2,149 | £-2,187 | £-2,223 | £-2,260 | £-10,922 |
| Change In Property Value | £198 | £404 | £525 | £551 | £405 | £2,084 |
| Net Return | £-1,905 | £-1,745 | £-1,662 | £-1,672 | £-1,855 | £-8,839 |
| Return From Rental Income (%) | -53% | -54% | -55% | -56% | -57% | -275% |
| Total Net Return (%) | -48% | -44% | -42% | -42% | -47% | -223% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change