Semi Detached
EX23
2 beds
1 bath
Spanish Villas, Kilkhampton EX23
South West, England · EX23
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£-9,889
↘ -37%After 5 Years
Change In Property Value
£16,398
↗ 19%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,040 | £2,071 | £2,122 | £2,175 | £2,241 | £10,649 |
| Total Expenses | £4,076 | £4,091 | £4,107 | £4,123 | £4,140 | £20,538 |
| Profit Before Tax | £-2,036 | £-2,020 | £-1,984 | £-1,948 | £-1,900 | £-9,889 |
| Profit After Tax | £-2,036 | £-2,020 | £-1,984 | £-1,948 | £-1,900 | £-9,889 |
| Change In Property Value | £1,700 | £1,734 | £3,537 | £4,599 | £4,828 | £16,398 |
| Net Return | £-336 | £-286 | £1,553 | £2,651 | £2,929 | £6,510 |
| Return From Rental Income (%) | -8% | -8% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -1% | -1% | 6% | 10% | 11% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change