Flat
EX23
2 beds
1 bath
Kilkhampton, Bude EX23
South West, England · EX23
View property listing
Initial Investment
£11,050First YearProfit From Rental Income
£-5,306
↘ -48%After 5 Years
Change In Property Value
£6,463
↗ 19%After 5 Years
Return On Investment
10%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,508 | £2,546 | £2,609 | £2,674 | £2,755 | £13,092 |
| Total Expenses | £3,580 | £3,630 | £3,679 | £3,729 | £3,780 | £18,398 |
| Profit Before Tax | £-1,072 | £-1,084 | £-1,070 | £-1,055 | £-1,025 | £-5,306 |
| Profit After Tax | £-1,072 | £-1,084 | £-1,070 | £-1,055 | £-1,025 | £-5,306 |
| Change In Property Value | £670 | £683 | £1,394 | £1,812 | £1,903 | £6,463 |
| Net Return | £-402 | £-401 | £324 | £757 | £878 | £1,157 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -9% | -48% |
| Total Net Return (%) | -4% | -4% | 3% | 7% | 8% | 10% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change