Semi Detached
EX18
3 beds
1 bath
The Village, Wembworthy, Chulmleigh EX18
South West, England · EX18
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-24,119
↘ -20%After 5 Years
Change In Property Value
£72,346
↗ 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 | £11,256 | £11,425 | £11,710 | £12,003 | £12,363 | £58,758 |
| Total Expenses | £16,504 | £16,532 | £16,571 | £16,612 | £16,658 | £82,877 |
| Profit Before Tax | £-5,248 | £-5,107 | £-4,861 | £-4,608 | £-4,295 | £-24,119 |
| Profit After Tax | £-5,248 | £-5,107 | £-4,861 | £-4,608 | £-4,295 | £-24,119 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £21,302 | £72,346 |
| Net Return | £2,252 | £2,543 | £10,745 | £15,679 | £17,007 | £48,227 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| 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