Terraced EX39 3 beds 2 baths

North Road, Bideford, North Devon EX39

South West, England · EX39

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£-10,458

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£54,721

↗ 21%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,284	£7,393	£7,504	£7,692	£7,884	£37,757
Total Expenses	£9,594	£9,617	£9,639	£9,668	£9,698	£48,216
Profit Before Tax	£-2,310	£-2,224	£-2,135	£-1,976	£-1,814	£-10,458
Profit After Tax	£-2,310	£-2,224	£-2,135	£-1,976	£-1,814	£-10,458
Change In Property Value	£5,200	£10,608	£13,790	£14,480	£10,643	£54,721
Net Return	£2,890	£8,384	£11,656	£12,504	£8,829	£44,263
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	4%	11%	15%	16%	11%	56%

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