Flat
EX39
2 beds
2 baths
Irsha Street, Appledore, Bideford EX39
South West, England · EX39
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£28,602
↗ 31%After 5 Years
Change In Property Value
£57,867
↗ 19%After 5 Years
Return On Investment
92%
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 | £22,404 | £22,740 | £23,309 | £23,891 | £24,608 | £116,952 |
| Total Expenses | £16,141 | £16,221 | £16,320 | £16,422 | £16,537 | £81,641 |
| Profit Before Tax | £6,263 | £6,520 | £6,988 | £7,469 | £8,071 | £35,311 |
| Profit After Tax | £5,073 | £5,281 | £5,660 | £6,050 | £6,538 | £28,602 |
| Change In Property Value | £5,999 | £6,119 | £12,483 | £16,228 | £17,039 | £57,867 |
| Net Return | £11,072 | £11,400 | £18,143 | £22,277 | £23,577 | £86,469 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 25% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change