Terraced EX23 4 beds 2 baths

Church Street, Stratton, Bude EX23

South West, England · EX23

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£-36,849

↘ -29%After 5 Years

Change In Property Value

After 5 Years

£77,159

↗ 19%After 5 Years

Return On Investment

31%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£17,328	£17,354	£17,389	£17,425	£17,466	£86,962
Profit Before Tax	£-7,728	£-7,610	£-7,401	£-7,188	£-6,922	£-36,849
Profit After Tax	£-7,728	£-7,610	£-7,401	£-7,188	£-6,922	£-36,849
Change In Property Value	£7,999	£8,159	£16,644	£21,638	£22,719	£77,159
Net Return	£271	£549	£9,243	£14,450	£15,798	£40,310
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-5%	-29%
Total Net Return (%)	0%	0%	7%	11%	12%	31%

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