Flat EX23 2 beds 1 bath

Kilkhampton, Bude, Cornwall EX23

South West, England · EX23

Initial Investment

First Year

£26,500First Year

Profit From Rental Income

After 5 Years

£-14,607

↘ -55%After 5 Years

Change In Property Value

After 5 Years

£17,890

↗ 21%After 5 Years

Return On Investment

12%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,040	£2,071	£2,102	£2,154	£2,208	£10,575
Total Expenses	£4,939	£4,992	£5,036	£5,083	£5,131	£25,181
Profit Before Tax	£-2,899	£-2,921	£-2,934	£-2,929	£-2,923	£-14,607
Profit After Tax	£-2,899	£-2,921	£-2,934	£-2,929	£-2,923	£-14,607
Change In Property Value	£1,700	£3,468	£4,508	£4,734	£3,479	£17,890
Net Return	£-1,199	£547	£1,574	£1,805	£556	£3,283
Return From Rental Income (%)	-11%	-11%	-11%	-11%	-11%	-55%
Total Net Return (%)	-5%	2%	6%	7%	2%	12%

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