Detached EX34 2 beds 1 bath

High Street, Ilfracombe EX34

South West, England · EX34

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£-15,630

↘ -24%After 5 Years

Change In Property Value

After 5 Years

£40,514

↗ 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	£6,096	£6,187	£6,342	£6,501	£6,696	£31,822
Total Expenses	£9,441	£9,462	£9,488	£9,515	£9,545	£47,452
Profit Before Tax	£-3,345	£-3,275	£-3,146	£-3,014	£-2,849	£-15,630
Profit After Tax	£-3,345	£-3,275	£-3,146	£-3,014	£-2,849	£-15,630
Change In Property Value	£4,200	£4,284	£8,739	£11,361	£11,929	£40,514
Net Return	£855	£1,009	£5,593	£8,347	£9,080	£24,884
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-24%
Total Net Return (%)	1%	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