Flat
EX39
2 beds
2 baths
Irsha Street, Appledore, Bideford EX39
South West, England · EX39
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£-19,978
↘ -20%After 5 Years
Change In Property Value
£66,297
↗ 21%After 5 Years
Return On Investment
47%
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 | £13,017 | £13,080 | £13,135 | £13,199 | £13,265 | £65,697 |
| Profit Before Tax | £-4,197 | £-4,128 | £-4,048 | £-3,886 | £-3,719 | £-19,978 |
| Profit After Tax | £-4,197 | £-4,128 | £-4,048 | £-3,886 | £-3,719 | £-19,978 |
| Change In Property Value | £6,300 | £12,852 | £16,708 | £17,543 | £12,894 | £66,297 |
| Net Return | £2,103 | £8,724 | £12,659 | £13,657 | £9,175 | £46,319 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | 2% | 9% | 13% | 14% | 9% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change