Flat EX23 2 beds 1 bath

Penhalt, Penstowe Holiday Park EX23

South West, England · EX23

Initial Investment

First Year

£19,000First Year

Profit From Rental Income

After 5 Years

£-15,580

↘ -82%After 5 Years

Change In Property Value

After 5 Years

£11,575

↗ 19%After 5 Years

Return On Investment

-21%

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	£4,525	£4,573	£4,619	£4,667	£4,714	£23,097
Profit Before Tax	£-3,085	£-3,111	£-3,121	£-3,131	£-3,132	£-15,580
Profit After Tax	£-3,085	£-3,111	£-3,121	£-3,131	£-3,132	£-15,580
Change In Property Value	£1,200	£1,224	£2,497	£3,246	£3,408	£11,575
Net Return	£-1,885	£-1,887	£-624	£115	£276	£-4,005
Return From Rental Income (%)	-16%	-16%	-16%	-16%	-16%	-82%
Total Net Return (%)	-10%	-10%	-3%	1%	1%	-21%

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