Flat EX7 0 beds 0 baths

Second Avenue, Dawlish, Devon EX7

South West, England · EX7

Initial Investment

First Year

£23,500First Year

Profit From Rental Income

After 5 Years

£-9,583

↘ -41%After 5 Years

Change In Property Value

After 5 Years

£15,785

↗ 21%After 5 Years

Return On Investment

26%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,772	£2,814	£2,856	£2,927	£3,000	£14,369
Total Expenses	£4,690	£4,744	£4,790	£4,839	£4,889	£23,952
Profit Before Tax	£-1,918	£-1,931	£-1,934	£-1,911	£-1,888	£-9,583
Profit After Tax	£-1,918	£-1,931	£-1,934	£-1,911	£-1,888	£-9,583
Change In Property Value	£1,500	£3,060	£3,978	£4,177	£3,070	£15,785
Net Return	£-418	£1,129	£2,044	£2,265	£1,182	£6,202
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-41%
Total Net Return (%)	-2%	5%	9%	10%	5%	26%

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