Detached
EX34
3 beds
3 baths
Albert Court, Ilfracombe, Devon EX34
South West, England · EX34
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£-24,031
↘ -22%After 5 Years
Change In Property Value
£66,558
↗ 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 | £10,008 | £10,158 | £10,412 | £10,672 | £10,993 | £52,243 |
| Total Expenses | £15,189 | £15,215 | £15,251 | £15,288 | £15,331 | £76,275 |
| Profit Before Tax | £-5,181 | £-5,057 | £-4,839 | £-4,616 | £-4,338 | £-24,031 |
| Profit After Tax | £-5,181 | £-5,057 | £-4,839 | £-4,616 | £-4,338 | £-24,031 |
| Change In Property Value | £6,900 | £7,038 | £14,358 | £18,665 | £19,598 | £66,558 |
| Net Return | £1,719 | £1,981 | £9,518 | £14,049 | £15,260 | £42,527 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 14% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change