Flat
EX37
0 beds
0 baths
Winson Cross, Umberleigh EX37
South West, England · EX37
View property listing
Initial Investment
£3,310First YearProfit From Rental Income
£-10,680
↘ -323%After 5 Years
Change In Property Value
£1,621
↗ 21%After 5 Years
Return On Investment
-274%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £216 | £219 | £223 | £228 | £234 | £1,120 |
| Total Expenses | £2,269 | £2,320 | £2,361 | £2,403 | £2,447 | £11,800 |
| Profit Before Tax | £-2,053 | £-2,100 | £-2,138 | £-2,175 | £-2,213 | £-10,680 |
| Profit After Tax | £-2,053 | £-2,100 | £-2,138 | £-2,175 | £-2,213 | £-10,680 |
| Change In Property Value | £154 | £314 | £408 | £429 | £315 | £1,621 |
| Net Return | £-1,899 | £-1,786 | £-1,730 | £-1,746 | £-1,898 | £-9,060 |
| Return From Rental Income (%) | -62% | -63% | -65% | -66% | -67% | -323% |
| Total Net Return (%) | -57% | -54% | -52% | -53% | -57% | -274% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change