Flat EX23 0 beds 0 baths

Townsend, Stratton, Bude EX23

South West, England · EX23

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£-30,013

↘ -23%After 5 Years

Change In Property Value

After 5 Years

£84,186

↗ 21%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,600	£9,744	£9,890	£10,137	£10,391	£49,762
Total Expenses	£15,830	£15,894	£15,950	£16,017	£16,085	£79,776
Profit Before Tax	£-6,230	£-6,150	£-6,060	£-5,879	£-5,694	£-30,013
Profit After Tax	£-6,230	£-6,150	£-6,060	£-5,879	£-5,694	£-30,013
Change In Property Value	£8,000	£16,320	£21,216	£22,277	£16,373	£84,186
Net Return	£1,770	£10,170	£15,156	£16,398	£10,680	£54,173
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-23%
Total Net Return (%)	1%	8%	12%	13%	8%	42%

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