Terraced
EX39
3 beds
2 baths
Clovelly Road, Bideford, Devon EX39
South West, England · EX39
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£-23,662
↘ -24%After 5 Years
Change In Property Value
£60,771
↗ 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 | £8,820 | £8,952 | £9,176 | £9,406 | £9,688 | £46,042 |
| Total Expenses | £13,880 | £13,904 | £13,937 | £13,971 | £14,010 | £69,703 |
| Profit Before Tax | £-5,060 | £-4,952 | £-4,761 | £-4,566 | £-4,323 | £-23,662 |
| Profit After Tax | £-5,060 | £-4,952 | £-4,761 | £-4,566 | £-4,323 | £-23,662 |
| Change In Property Value | £6,300 | £6,426 | £13,109 | £17,042 | £17,894 | £60,771 |
| Net Return | £1,240 | £1,474 | £8,348 | £12,476 | £13,571 | £37,109 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 14% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change