Terraced EX31 2 beds 1 bath

Priory Road, Barnstaple, Devon EX31

South West, England · EX31

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£-4,716

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£47,355

↗ 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	£7,308	£7,418	£7,529	£7,717	£7,910	£37,882
Total Expenses	£8,470	£8,494	£8,515	£8,544	£8,574	£42,597
Profit Before Tax	£-1,162	£-1,076	£-986	£-827	£-664	£-4,716
Profit After Tax	£-1,162	£-1,076	£-986	£-827	£-664	£-4,716
Change In Property Value	£4,500	£9,180	£11,934	£12,531	£9,210	£47,355
Net Return	£3,338	£8,104	£10,948	£11,704	£8,546	£42,639
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