Flat
EX23
2 beds
1 bath
Kilkhampton, Bude, Cornwall EX23
South West, England · EX23
View property listing
Initial Investment
£11,050First YearProfit From Rental Income
£-12,088
↘ -109%After 5 Years
Change In Property Value
£7,051
↗ 21%After 5 Years
Return On Investment
-46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £804 | £816 | £828 | £849 | £870 | £4,168 |
| Total Expenses | £3,158 | £3,209 | £3,252 | £3,296 | £3,340 | £16,255 |
| Profit Before Tax | £-2,354 | £-2,393 | £-2,423 | £-2,447 | £-2,470 | £-12,088 |
| Profit After Tax | £-2,354 | £-2,393 | £-2,423 | £-2,447 | £-2,470 | £-12,088 |
| Change In Property Value | £670 | £1,367 | £1,777 | £1,866 | £1,371 | £7,051 |
| Net Return | £-1,684 | £-1,027 | £-647 | £-581 | £-1,099 | £-5,037 |
| Return From Rental Income (%) | -21% | -22% | -22% | -22% | -22% | -109% |
| Total Net Return (%) | -15% | -9% | -6% | -5% | -10% | -46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change