Semi Detached
EX32
2 beds
1 bath
Binders Cottages, Bishops Tawton, Barnstaple EX32
South West, England · EX32
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-2,020
↘ -3%After 5 Years
Change In Property Value
£52,616
↗ 21%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,748 | £8,879 | £9,012 | £9,238 | £9,469 | £45,346 |
| Total Expenses | £9,419 | £9,444 | £9,468 | £9,501 | £9,534 | £47,366 |
| Profit Before Tax | £-671 | £-565 | £-455 | £-263 | £-66 | £-2,020 |
| Profit After Tax | £-671 | £-565 | £-455 | £-263 | £-66 | £-2,020 |
| Change In Property Value | £5,000 | £10,200 | £13,260 | £13,923 | £10,233 | £52,616 |
| Net Return | £4,329 | £9,635 | £12,805 | £13,660 | £10,168 | £50,597 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 6% | 13% | 17% | 18% | 13% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change