Detached EX37 3 beds 2 baths

Burrington, Umberleigh, Devon EX37

South West, England · EX37

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£-18,493

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£110,494

↗ 21%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,700	£14,920	£15,144	£15,523	£15,911	£76,199
Total Expenses	£18,862	£18,896	£18,929	£18,977	£19,027	£94,692
Profit Before Tax	£-4,162	£-3,976	£-3,785	£-3,454	£-3,116	£-18,493
Profit After Tax	£-4,162	£-3,976	£-3,785	£-3,454	£-3,116	£-18,493
Change In Property Value	£10,500	£21,420	£27,846	£29,238	£21,490	£110,494
Net Return	£6,338	£17,444	£24,061	£25,784	£18,374	£92,002
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	4%	10%	14%	15%	11%	53%

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