Terraced
EX19
3 beds
1 bath
Beaford, Winkleigh, Devon EX19
South West, England · EX19
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£-17,802
↘ -22%After 5 Years
Change In Property Value
£51,124
↗ 19%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,956 | £8,075 | £8,277 | £8,484 | £8,739 | £41,531 |
| Total Expenses | £11,809 | £11,833 | £11,864 | £11,896 | £11,932 | £59,333 |
| Profit Before Tax | £-3,853 | £-3,758 | £-3,587 | £-3,411 | £-3,193 | £-17,802 |
| Profit After Tax | £-3,853 | £-3,758 | £-3,587 | £-3,411 | £-3,193 | £-17,802 |
| Change In Property Value | £5,300 | £5,406 | £11,028 | £14,337 | £15,054 | £51,124 |
| Net Return | £1,447 | £1,648 | £7,442 | £10,925 | £11,861 | £33,323 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 15% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change