Flat
DA17
1 bed
1 bath
Exmoor House DA17
South East, England · DA17
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£-3,676
↘ -7%After 5 Years
Change In Property Value
£26,252
↗ 14%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,252 | £9,391 | £9,626 | £9,866 | £10,162 | £48,297 |
| Total Expenses | £10,265 | £10,325 | £10,391 | £10,459 | £10,532 | £51,972 |
| Profit Before Tax | £-1,013 | £-934 | £-766 | £-593 | £-369 | £-3,676 |
| Profit After Tax | £-1,013 | £-934 | £-766 | £-593 | £-369 | £-3,676 |
| Change In Property Value | £1,850 | £1,869 | £5,662 | £7,775 | £9,097 | £26,252 |
| Net Return | £837 | £934 | £4,896 | £7,182 | £8,728 | £22,577 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 1% | 2% | 9% | 13% | 15% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change