Flat
EX10
3 beds
1 bath
Drupe Farm Court, Colaton Raleigh EX10
South West, England · EX10
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£-21,121
↘ -21%After 5 Years
Change In Property Value
£60,771
↗ 19%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 | £11,028 | £11,193 | £11,473 | £11,760 | £12,113 | £57,568 |
| Total Expenses | £15,600 | £15,663 | £15,734 | £15,806 | £15,884 | £78,688 |
| Profit Before Tax | £-4,572 | £-4,470 | £-4,261 | £-4,046 | £-3,772 | £-21,121 |
| Profit After Tax | £-4,572 | £-4,470 | £-4,261 | £-4,046 | £-3,772 | £-21,121 |
| Change In Property Value | £6,300 | £6,426 | £13,109 | £17,042 | £17,894 | £60,771 |
| Net Return | £1,728 | £1,956 | £8,848 | £12,995 | £14,122 | £39,650 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 14% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change