Terraced
EX23
2 beds
1 bath
Falcon Terrace, Bude, Cornwall EX23
South West, England · EX23
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£-25,300
↘ -31%After 5 Years
Change In Property Value
£51,124
↗ 19%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,360 | £6,455 | £6,617 | £6,782 | £6,986 | £33,200 |
| Total Expenses | £11,650 | £11,671 | £11,698 | £11,725 | £11,756 | £58,500 |
| Profit Before Tax | £-5,290 | £-5,216 | £-5,081 | £-4,943 | £-4,771 | £-25,300 |
| Profit After Tax | £-5,290 | £-5,216 | £-5,081 | £-4,943 | £-4,771 | £-25,300 |
| Change In Property Value | £5,300 | £5,406 | £11,028 | £14,337 | £15,054 | £51,124 |
| Net Return | £10 | £190 | £5,947 | £9,394 | £10,283 | £25,824 |
| Return From Rental Income (%) | -7% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 13% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change