Terraced
EX34
4 beds
2 baths
Lynton Road, Combe Martin, Devon EX34
South West, England · EX34
View property listing
Initial Investment
£71,350First YearProfit From Rental Income
£-8,595
↘ -12%After 5 Years
Change In Property Value
£49,354
↗ 21%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,804 | £6,906 | £7,010 | £7,185 | £7,365 | £35,269 |
| Total Expenses | £8,725 | £8,748 | £8,769 | £8,797 | £8,825 | £43,864 |
| Profit Before Tax | £-1,921 | £-1,842 | £-1,759 | £-1,612 | £-1,461 | £-8,595 |
| Profit After Tax | £-1,921 | £-1,842 | £-1,759 | £-1,612 | £-1,461 | £-8,595 |
| Change In Property Value | £4,690 | £9,568 | £12,438 | £13,060 | £9,599 | £49,354 |
| Net Return | £2,769 | £7,726 | £10,679 | £11,448 | £8,138 | £40,759 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | 4% | 11% | 15% | 16% | 11% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change