Terraced EX31 2 beds 1 bath

Orchard View, Bickington, Barnstaple, Devon EX31

South West, England · EX31

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£-4,542

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£44,198

↗ 21%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,828	£6,930	£7,034	£7,210	£7,390	£35,394
Total Expenses	£7,940	£7,962	£7,983	£8,011	£8,040	£39,935
Profit Before Tax	£-1,112	£-1,032	£-949	£-801	£-649	£-4,542
Profit After Tax	£-1,112	£-1,032	£-949	£-801	£-649	£-4,542
Change In Property Value	£4,200	£8,568	£11,138	£11,695	£8,596	£44,198
Net Return	£3,088	£7,536	£10,190	£10,895	£7,947	£39,656
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	5%	12%	16%	17%	12%	62%

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