Flat EX23 2 beds 1 bath

Penstowe Holiday Park, Kilkhampton, Bude, Cornwall EX23

South West, England · EX23

Initial Investment

First Year

£19,000First Year

Profit From Rental Income

After 5 Years

£-13,384

↘ -70%After 5 Years

Change In Property Value

After 5 Years

£12,628

↗ 21%After 5 Years

Return On Investment

-4%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,440	£1,462	£1,484	£1,521	£1,559	£7,464
Total Expenses	£4,075	£4,127	£4,170	£4,215	£4,262	£20,848
Profit Before Tax	£-2,635	£-2,665	£-2,686	£-2,695	£-2,703	£-13,384
Profit After Tax	£-2,635	£-2,665	£-2,686	£-2,695	£-2,703	£-13,384
Change In Property Value	£1,200	£2,448	£3,182	£3,342	£2,456	£12,628
Net Return	£-1,435	£-217	£496	£647	£-247	£-756
Return From Rental Income (%)	-14%	-14%	-14%	-14%	-14%	-70%
Total Net Return (%)	-8%	-1%	3%	3%	-1%	-4%

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