Flat EX23 2 beds 1 bath

Kilkhampton, Bude, Cornwall EX23

South West, England · EX23

Initial Investment

First Year

£26,500First Year

Profit From Rental Income

After 5 Years

£-17,721

↘ -67%After 5 Years

Change In Property Value

After 5 Years

£16,398

↗ 19%After 5 Years

Return On Investment

-5%

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	£5,576	£5,625	£5,674	£5,723	£5,772	£28,370
Profit Before Tax	£-3,536	£-3,555	£-3,551	£-3,547	£-3,531	£-17,721
Profit After Tax	£-3,536	£-3,555	£-3,551	£-3,547	£-3,531	£-17,721
Change In Property Value	£1,700	£1,734	£3,537	£4,599	£4,828	£16,398
Net Return	£-1,836	£-1,821	£-14	£1,051	£1,297	£-1,323
Return From Rental Income (%)	-13%	-13%	-13%	-13%	-13%	-67%
Total Net Return (%)	-7%	-7%	0%	4%	5%	-5%

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