Semi Detached
EX34
4 beds
1 bath
Woolacombe, Willingcott Hill EX34
South West, England · EX34
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£-32,118
↘ -21%After 5 Years
Change In Property Value
£91,638
↗ 19%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,776 | £13,983 | £14,332 | £14,691 | £15,131 | £71,913 |
| Total Expenses | £20,723 | £20,755 | £20,801 | £20,848 | £20,903 | £104,030 |
| Profit Before Tax | £-6,947 | £-6,773 | £-6,469 | £-6,157 | £-5,771 | £-32,118 |
| Profit After Tax | £-6,947 | £-6,773 | £-6,469 | £-6,157 | £-5,771 | £-32,118 |
| Change In Property Value | £9,500 | £9,690 | £19,768 | £25,698 | £26,983 | £91,638 |
| Net Return | £2,553 | £2,917 | £13,299 | £19,541 | £21,211 | £59,521 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 14% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change