Detached
EX34
3 beds
1 bath
Higher Slade, Ilfracombe, Devon EX34
South West, England · EX34
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-13,490
↘ -10%After 5 Years
Change In Property Value
£89,448
↗ 21%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,324 | £12,509 | £12,696 | £13,014 | £13,339 | £63,883 |
| Total Expenses | £15,407 | £15,438 | £15,467 | £15,509 | £15,552 | £77,372 |
| Profit Before Tax | £-3,083 | £-2,929 | £-2,770 | £-2,495 | £-2,213 | £-13,490 |
| Profit After Tax | £-3,083 | £-2,929 | £-2,770 | £-2,495 | £-2,213 | £-13,490 |
| Change In Property Value | £8,500 | £17,340 | £22,542 | £23,669 | £17,397 | £89,448 |
| Net Return | £5,417 | £14,411 | £19,772 | £21,174 | £15,184 | £75,958 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | 4% | 10% | 14% | 15% | 11% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change