Terraced
EX23
2 beds
2 baths
Poughill, Bude, Cornwall EX23
South West, England · EX23
View property listing
Initial Investment
£110,650First YearProfit From Rental Income
£-19,682
↘ -18%After 5 Years
Change In Property Value
£73,453
↗ 21%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,376 | £8,502 | £8,629 | £8,845 | £9,066 | £43,418 |
| Total Expenses | £12,567 | £12,592 | £12,615 | £12,647 | £12,680 | £63,099 |
| Profit Before Tax | £-4,191 | £-4,090 | £-3,986 | £-3,802 | £-3,614 | £-19,682 |
| Profit After Tax | £-4,191 | £-4,090 | £-3,986 | £-3,802 | £-3,614 | £-19,682 |
| Change In Property Value | £6,980 | £14,239 | £18,511 | £19,437 | £14,286 | £73,453 |
| Net Return | £2,789 | £10,149 | £14,525 | £15,635 | £10,672 | £53,771 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | 3% | 9% | 13% | 14% | 10% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change