Terraced
EX39
3 beds
2 baths
North Road, Bideford, North Devon EX39
South West, England · EX39
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£-19,967
↘ -25%After 5 Years
Change In Property Value
£50,160
↗ 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 | £7,284 | £7,393 | £7,578 | £7,768 | £8,001 | £38,023 |
| Total Expenses | £11,544 | £11,566 | £11,596 | £11,625 | £11,659 | £57,991 |
| Profit Before Tax | £-4,260 | £-4,173 | £-4,017 | £-3,858 | £-3,659 | £-19,967 |
| Profit After Tax | £-4,260 | £-4,173 | £-4,017 | £-3,858 | £-3,659 | £-19,967 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £14,770 | £50,160 |
| Net Return | £940 | £1,131 | £6,803 | £10,208 | £11,111 | £30,193 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | 1% | 1% | 9% | 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