Detached
EX19
4 beds
2 baths
Church Street, Dolton, Winkleigh EX19
South West, England · EX19
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-26,991
↘ -20%After 5 Years
Change In Property Value
£81,992
↗ 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 | £12,756 | £12,947 | £13,271 | £13,603 | £14,011 | £66,588 |
| Total Expenses | £18,637 | £18,668 | £18,711 | £18,755 | £18,807 | £93,579 |
| Profit Before Tax | £-5,881 | £-5,721 | £-5,440 | £-5,153 | £-4,796 | £-26,991 |
| Profit After Tax | £-5,881 | £-5,721 | £-5,440 | £-5,153 | £-4,796 | £-26,991 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £24,142 | £81,992 |
| Net Return | £2,619 | £2,949 | £12,247 | £17,840 | £19,347 | £55,001 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -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