Flat
EX33
0 beds
0 baths
Chalwells, Knowle, Braunton EX33
South West, England · EX33
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£-42,550
↘ -18%After 5 Years
Change In Property Value
£152,588
↗ 21%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,120 | £18,392 | £18,668 | £19,134 | £19,613 | £93,927 |
| Total Expenses | £27,139 | £27,216 | £27,285 | £27,373 | £27,464 | £136,476 |
| Profit Before Tax | £-9,019 | £-8,824 | £-8,617 | £-8,239 | £-7,851 | £-42,550 |
| Profit After Tax | £-9,019 | £-8,824 | £-8,617 | £-8,239 | £-7,851 | £-42,550 |
| Change In Property Value | £14,500 | £29,580 | £38,454 | £40,377 | £29,677 | £152,588 |
| Net Return | £5,481 | £20,756 | £29,837 | £32,138 | £21,826 | £110,038 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | 2% | 9% | 12% | 13% | 9% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change