Terraced EX39 3 beds 2 baths

Clovelly Road, Bideford, Devon EX39

South West, England · EX39

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£-12,141

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£66,297

↗ 21%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,820	£8,952	£9,087	£9,314	£9,547	£45,719
Total Expenses	£11,517	£11,543	£11,567	£11,600	£11,634	£57,860
Profit Before Tax	£-2,697	£-2,591	£-2,480	£-2,286	£-2,087	£-12,141
Profit After Tax	£-2,697	£-2,591	£-2,480	£-2,286	£-2,087	£-12,141
Change In Property Value	£6,300	£12,852	£16,708	£17,543	£12,894	£66,297
Net Return	£3,603	£10,261	£14,228	£15,257	£10,807	£54,156
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-12%
Total Net Return (%)	4%	10%	14%	15%	11%	55%

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