Detached
EX38
2 beds
1 bath
Taddiport, Torrington, Devon EX38
South West, England · EX38
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£-20,905
↘ -29%After 5 Years
Change In Property Value
£46,301
↗ 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 | £6,240 | £6,334 | £6,492 | £6,654 | £6,854 | £32,574 |
| Total Expenses | £10,646 | £10,667 | £10,693 | £10,721 | £10,751 | £53,478 |
| Profit Before Tax | £-4,406 | £-4,333 | £-4,201 | £-4,066 | £-3,897 | £-20,905 |
| Profit After Tax | £-4,406 | £-4,333 | £-4,201 | £-4,066 | £-3,897 | £-20,905 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £13,633 | £46,301 |
| Net Return | £394 | £563 | £5,786 | £8,918 | £9,736 | £25,397 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -5% | -29% |
| 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