Flat
EX37
0 beds
0 baths
North Of Winson Farm, Umberleigh EX37
South West, England · EX37
View property listing
Initial Investment
£2,470First YearProfit From Rental Income
£-10,622
↘ -430%After 5 Years
Change In Property Value
£1,031
↗ 21%After 5 Years
Return On Investment
-388%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £132 | £134 | £136 | £139 | £143 | £684 |
| Total Expenses | £2,171 | £2,221 | £2,262 | £2,304 | £2,347 | £11,306 |
| Profit Before Tax | £-2,039 | £-2,087 | £-2,126 | £-2,165 | £-2,205 | £-10,622 |
| Profit After Tax | £-2,039 | £-2,087 | £-2,126 | £-2,165 | £-2,205 | £-10,622 |
| Change In Property Value | £98 | £200 | £260 | £273 | £201 | £1,031 |
| Net Return | £-1,941 | £-1,887 | £-1,866 | £-1,892 | £-2,004 | £-9,591 |
| Return From Rental Income (%) | -83% | -84% | -86% | -88% | -89% | -430% |
| Total Net Return (%) | -79% | -76% | -76% | -77% | -81% | -388% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change