Detached
EX34
3 beds
3 baths
Albert Court, Ilfracombe, Devon EX34
South West, England · EX34
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£-11,425
↘ -10%After 5 Years
Change In Property Value
£72,611
↗ 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 | £10,008 | £10,158 | £10,310 | £10,568 | £10,832 | £51,877 |
| Total Expenses | £12,601 | £12,629 | £12,654 | £12,690 | £12,727 | £63,302 |
| Profit Before Tax | £-2,593 | £-2,471 | £-2,344 | £-2,122 | £-1,895 | £-11,425 |
| Profit After Tax | £-2,593 | £-2,471 | £-2,344 | £-2,122 | £-1,895 | £-11,425 |
| Change In Property Value | £6,900 | £14,076 | £18,299 | £19,214 | £14,122 | £72,611 |
| Net Return | £4,307 | £11,605 | £15,955 | £17,092 | £12,227 | £61,186 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | 4% | 11% | 15% | 16% | 11% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change