Terraced EX39 3 beds 1 bath

Irsha Street, Appledore, Bideford EX39

South West, England · EX39

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£-10,326

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£53,669

↗ 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	£7,140	£7,247	£7,356	£7,540	£7,728	£37,011
Total Expenses	£9,419	£9,442	£9,463	£9,492	£9,521	£47,337
Profit Before Tax	£-2,279	£-2,195	£-2,107	£-1,952	£-1,793	£-10,326
Profit After Tax	£-2,279	£-2,195	£-2,107	£-1,952	£-1,793	£-10,326
Change In Property Value	£5,100	£10,404	£13,525	£14,201	£10,438	£53,669
Net Return	£2,821	£8,209	£11,418	£12,249	£8,645	£43,343
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-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