Terraced
EX38
2 beds
1 bath
Mill Street, Torrington, Devon EX38
South West, England · EX38
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-14,044
↘ -31%After 5 Years
Change In Property Value
£28,938
↗ 19%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,900 | £3,958 | £4,057 | £4,159 | £4,284 | £20,359 |
| Total Expenses | £6,841 | £6,859 | £6,879 | £6,900 | £6,923 | £34,403 |
| Profit Before Tax | £-2,941 | £-2,900 | £-2,822 | £-2,741 | £-2,640 | £-14,044 |
| Profit After Tax | £-2,941 | £-2,900 | £-2,822 | £-2,741 | £-2,640 | £-14,044 |
| Change In Property Value | £3,000 | £3,060 | £6,242 | £8,115 | £8,521 | £28,938 |
| Net Return | £59 | £160 | £3,421 | £5,374 | £5,881 | £14,894 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 13% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change