Detached EX23 2 beds 1 bath

Penstowe Holiday Village, Bude EX23

South West, England · EX23

Initial Investment

First Year

£18,998First Year

Profit From Rental Income

After 5 Years

£-7,747

↘ -41%After 5 Years

Change In Property Value

After 5 Years

£11,574

↗ 19%After 5 Years

Return On Investment

20%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,440	£1,462	£1,498	£1,536	£1,582	£7,517
Total Expenses	£3,024	£3,038	£3,052	£3,067	£3,082	£15,264
Profit Before Tax	£-1,584	£-1,576	£-1,554	£-1,531	£-1,501	£-7,747
Profit After Tax	£-1,584	£-1,576	£-1,554	£-1,531	£-1,501	£-7,747
Change In Property Value	£1,200	£1,224	£2,497	£3,246	£3,408	£11,574
Net Return	£-384	£-352	£943	£1,714	£1,907	£3,827
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-41%
Total Net Return (%)	-2%	-2%	5%	9%	10%	20%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change