Terraced EX39 3 beds 1 bath

Irsha Street, Appledore, Bideford EX39

South West, England · EX39

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£-19,652

↘ -25%After 5 Years

Change In Property Value

After 5 Years

£49,195

↗ 19%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,140	£7,247	£7,428	£7,614	£7,842	£37,272
Total Expenses	£11,331	£11,353	£11,382	£11,412	£11,445	£56,924
Profit Before Tax	£-4,191	£-4,106	£-3,954	£-3,798	£-3,603	£-19,652
Profit After Tax	£-4,191	£-4,106	£-3,954	£-3,798	£-3,603	£-19,652
Change In Property Value	£5,100	£5,202	£10,612	£13,796	£14,485	£49,195
Net Return	£909	£1,096	£6,658	£9,998	£10,883	£29,543
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-25%
Total Net Return (%)	1%	1%	9%	13%	14%	38%

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