Flat
EX23
2 beds
1 bath
Kilkhampton, Bude EX23
South West, England · EX23
View property listing
Initial Investment
£11,050First YearProfit From Rental Income
£-13,312
↘ -120%After 5 Years
Change In Property Value
£6,463
↗ 19%After 5 Years
Return On Investment
-62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £804 | £816 | £836 | £857 | £883 | £4,197 |
| Total Expenses | £3,410 | £3,457 | £3,502 | £3,548 | £3,593 | £17,509 |
| Profit Before Tax | £-2,606 | £-2,641 | £-2,665 | £-2,690 | £-2,710 | £-13,312 |
| Profit After Tax | £-2,606 | £-2,641 | £-2,665 | £-2,690 | £-2,710 | £-13,312 |
| Change In Property Value | £670 | £683 | £1,394 | £1,812 | £1,903 | £6,463 |
| Net Return | £-1,936 | £-1,957 | £-1,271 | £-878 | £-807 | £-6,849 |
| Return From Rental Income (%) | -24% | -24% | -24% | -24% | -25% | -120% |
| Total Net Return (%) | -18% | -18% | -12% | -8% | -7% | -62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change