Terraced EX23 4 beds 2 baths

Church Street, Stratton, Bude EX23

South West, England · EX23

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£-22,168

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£84,176

↗ 21%After 5 Years

Return On Investment

48%

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	£14,328	£14,355	£14,380	£14,415	£14,451	£71,931
Profit Before Tax	£-4,728	£-4,611	£-4,490	£-4,278	£-4,060	£-22,168
Profit After Tax	£-4,728	£-4,611	£-4,490	£-4,278	£-4,060	£-22,168
Change In Property Value	£7,999	£16,318	£21,213	£22,274	£16,371	£84,176
Net Return	£3,271	£11,707	£16,723	£17,996	£12,311	£62,008
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	3%	9%	13%	14%	10%	48%

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