Terraced
EX34
2 beds
1 bath
Berkeley Place, Ilfracombe, Devon EX34
South West, England · EX34
View property listing
Initial Investment
£36,175First YearProfit From Rental Income
£-9,915
↘ -27%After 5 Years
Change In Property Value
£22,620
↗ 19%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,396 | £3,447 | £3,533 | £3,621 | £3,730 | £17,728 |
| Total Expenses | £5,491 | £5,508 | £5,527 | £5,547 | £5,569 | £27,643 |
| Profit Before Tax | £-2,095 | £-2,061 | £-1,994 | £-1,926 | £-1,839 | £-9,915 |
| Profit After Tax | £-2,095 | £-2,061 | £-1,994 | £-1,926 | £-1,839 | £-9,915 |
| Change In Property Value | £2,345 | £2,392 | £4,879 | £6,343 | £6,660 | £22,620 |
| Net Return | £250 | £331 | £2,885 | £4,418 | £4,822 | £12,705 |
| Return From Rental Income (%) | -6% | -6% | -6% | -5% | -5% | -27% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 13% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change