Detached EX34 3 beds 3 baths

Moory Meadow, Combe Martin, Ilfracombe EX34

South West, England · EX34

Initial Investment

First Year

£128,497First Year

Profit From Rental Income

After 5 Years

£-27,443

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£77,168

↗ 19%After 5 Years

Return On Investment

39%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,604	£11,778	£12,073	£12,374	£12,746	£60,574
Total Expenses	£17,530	£17,559	£17,599	£17,640	£17,688	£88,017
Profit Before Tax	£-5,926	£-5,781	£-5,527	£-5,266	£-4,943	£-27,443
Profit After Tax	£-5,926	£-5,781	£-5,527	£-5,266	£-4,943	£-27,443
Change In Property Value	£8,000	£8,160	£16,646	£21,640	£22,722	£77,168
Net Return	£2,074	£2,379	£11,119	£16,374	£17,779	£49,725
Return From Rental Income (%)	-5%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	2%	2%	9%	13%	14%	39%

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