Detached EX34 3 beds 1 bath

Higher Slade, Ilfracombe, Devon EX34

South West, England · EX34

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-29,021

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£81,992

↗ 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	£12,324	£12,509	£12,822	£13,142	£13,536	£64,333
Total Expenses	£18,594	£18,624	£18,666	£18,709	£18,759	£93,353
Profit Before Tax	£-6,270	£-6,115	£-5,845	£-5,567	£-5,223	£-29,021
Profit After Tax	£-6,270	£-6,115	£-5,845	£-5,567	£-5,223	£-29,021
Change In Property Value	£8,500	£8,670	£17,687	£22,993	£24,142	£81,992
Net Return	£2,230	£2,555	£11,842	£17,426	£18,919	£52,972
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