Terraced
EX23
2 beds
2 baths
Poughill, Bude, Cornwall EX23
South West, England · EX23
View property listing
Initial Investment
£110,650First YearProfit From Rental Income
£-32,492
↘ -29%After 5 Years
Change In Property Value
£67,330
↗ 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 | £8,376 | £8,502 | £8,714 | £8,932 | £9,200 | £43,724 |
| Total Expenses | £15,184 | £15,208 | £15,240 | £15,273 | £15,310 | £76,216 |
| Profit Before Tax | £-6,808 | £-6,707 | £-6,526 | £-6,341 | £-6,110 | £-32,492 |
| Profit After Tax | £-6,808 | £-6,707 | £-6,526 | £-6,341 | £-6,110 | £-32,492 |
| Change In Property Value | £6,980 | £7,120 | £14,524 | £18,881 | £19,825 | £67,330 |
| Net Return | £172 | £413 | £7,998 | £12,540 | £13,715 | £34,838 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 12% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change