Flat
EX39
0 beds
0 baths
Mines Road, Bideford, Devon EX39
South West, England · EX39
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-14,987
↘ -33%After 5 Years
Change In Property Value
£31,570
↗ 21%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,200 | £4,263 | £4,327 | £4,435 | £4,546 | £21,771 |
| Total Expenses | £7,246 | £7,303 | £7,350 | £7,403 | £7,456 | £36,758 |
| Profit Before Tax | £-3,046 | £-3,040 | £-3,023 | £-2,967 | £-2,910 | £-14,987 |
| Profit After Tax | £-3,046 | £-3,040 | £-3,023 | £-2,967 | £-2,910 | £-14,987 |
| Change In Property Value | £3,000 | £6,120 | £7,956 | £8,354 | £6,140 | £31,570 |
| Net Return | £-46 | £3,080 | £4,933 | £5,386 | £3,230 | £16,583 |
| Return From Rental Income (%) | -7% | -7% | -7% | -6% | -6% | -33% |
| Total Net Return (%) | 0% | 7% | 11% | 12% | 7% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change