Flat
EX39
2 beds
2 baths
Irsha Street, Appledore, Bideford EX39
South West, England · EX39
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£-31,494
↘ -32%After 5 Years
Change In Property Value
£60,771
↗ 19%After 5 Years
Return On Investment
30%
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 | £15,380 | £15,439 | £15,504 | £15,571 | £15,642 | £77,536 |
| Profit Before Tax | £-6,560 | £-6,487 | £-6,328 | £-6,165 | £-5,954 | £-31,494 |
| Profit After Tax | £-6,560 | £-6,487 | £-6,328 | £-6,165 | £-5,954 | £-31,494 |
| Change In Property Value | £6,300 | £6,426 | £13,109 | £17,042 | £17,894 | £60,771 |
| Net Return | £-260 | £-61 | £6,781 | £10,876 | £11,940 | £29,277 |
| Return From Rental Income (%) | -7% | -7% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 12% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change