Terraced
EX23
2 beds
1 bath
Falcon Terrace, Bude, Cornwall EX23
South West, England · EX23
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£-15,573
↘ -19%After 5 Years
Change In Property Value
£55,773
↗ 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 | £6,360 | £6,455 | £6,552 | £6,716 | £6,884 | £32,968 |
| Total Expenses | £9,662 | £9,684 | £9,704 | £9,731 | £9,759 | £48,541 |
| Profit Before Tax | £-3,302 | £-3,229 | £-3,152 | £-3,015 | £-2,875 | £-15,573 |
| Profit After Tax | £-3,302 | £-3,229 | £-3,152 | £-3,015 | £-2,875 | £-15,573 |
| Change In Property Value | £5,300 | £10,812 | £14,056 | £14,758 | £10,847 | £55,773 |
| Net Return | £1,998 | £7,583 | £10,903 | £11,743 | £7,973 | £40,200 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -19% |
| Total Net Return (%) | 2% | 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