Detached EX34 3 beds 3 baths

Moory Meadow, Combe Martin, Ilfracombe EX34

South West, England · EX34

Initial Investment

First Year

£128,497First Year

Profit From Rental Income

After 5 Years

£-12,826

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£84,185

↗ 21%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,604	£11,778	£11,955	£12,254	£12,560	£60,150
Total Expenses	£14,530	£14,560	£14,588	£14,628	£14,670	£72,977
Profit Before Tax	£-2,926	£-2,782	£-2,633	£-2,375	£-2,110	£-12,826
Profit After Tax	£-2,926	£-2,782	£-2,633	£-2,375	£-2,110	£-12,826
Change In Property Value	£8,000	£16,320	£21,216	£22,277	£16,373	£84,185
Net Return	£5,074	£13,538	£18,582	£19,902	£14,263	£71,359
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	4%	11%	14%	15%	11%	56%

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