Flat
EX39
0 beds
0 baths
Woolsery Ashmansworthy, Bideford EX39
South West, England · EX39
View property listing
Initial Investment
£7,570First YearProfit From Rental Income
£-11,117
↘ -147%After 5 Years
Change In Property Value
£4,609
↗ 21%After 5 Years
Return On Investment
-86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £612 | £621 | £630 | £646 | £662 | £3,172 |
| Total Expenses | £2,766 | £2,817 | £2,859 | £2,902 | £2,946 | £14,290 |
| Profit Before Tax | £-2,154 | £-2,196 | £-2,228 | £-2,256 | £-2,284 | £-11,117 |
| Profit After Tax | £-2,154 | £-2,196 | £-2,228 | £-2,256 | £-2,284 | £-11,117 |
| Change In Property Value | £438 | £894 | £1,162 | £1,220 | £896 | £4,609 |
| Net Return | £-1,716 | £-1,302 | £-1,067 | £-1,036 | £-1,387 | £-6,508 |
| Return From Rental Income (%) | -28% | -29% | -29% | -30% | -30% | -147% |
| Total Net Return (%) | -23% | -17% | -14% | -14% | -18% | -86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change