Detached EX35 2 beds 1 bath

Sinai Hill, Lynton EX35

South West, England · EX35

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£-10,279

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£63,129

↗ 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	£8,700	£8,830	£8,963	£9,187	£9,417	£45,097
Total Expenses	£11,021	£11,046	£11,070	£11,103	£11,136	£55,377
Profit Before Tax	£-2,321	£-2,216	£-2,107	£-1,916	£-1,720	£-10,279
Profit After Tax	£-2,321	£-2,216	£-2,107	£-1,916	£-1,720	£-10,279
Change In Property Value	£5,999	£12,238	£15,909	£16,705	£12,278	£63,129
Net Return	£3,678	£10,022	£13,802	£14,789	£10,558	£52,850
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	4%	11%	15%	16%	11%	57%

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