Semi Detached EX34 4 beds 1 bath

Woolacombe, Willingcott Hill EX34

South West, England · EX34

Initial Investment

First Year

£163,499First Year

Profit From Rental Income

After 5 Years

£-15,423

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£105,233

↗ 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	£14,496	£14,713	£14,934	£15,307	£15,690	£75,141
Total Expenses	£18,037	£18,071	£18,104	£18,151	£18,200	£90,564
Profit Before Tax	£-3,541	£-3,358	£-3,169	£-2,844	£-2,510	£-15,423
Profit After Tax	£-3,541	£-3,358	£-3,169	£-2,844	£-2,510	£-15,423
Change In Property Value	£10,000	£20,400	£26,520	£27,846	£20,467	£105,233
Net Return	£6,459	£17,042	£23,350	£25,002	£17,957	£89,810
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-9%
Total Net Return (%)	4%	10%	14%	15%	11%	55%

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