Terraced
EX10
2 beds
1 bath
Russell Street, Sidmouth, Devon EX10
South West, England · EX10
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-1,890
↘ -2%After 5 Years
Change In Property Value
£63,140
↗ 21%After 5 Years
Return On Investment
66%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,500 | £10,657 | £10,817 | £11,088 | £11,365 | £54,428 |
| Total Expenses | £11,203 | £11,231 | £11,257 | £11,294 | £11,333 | £56,318 |
| Profit Before Tax | £-703 | £-573 | £-440 | £-207 | £32 | £-1,890 |
| Profit After Tax | £-703 | £-573 | £-440 | £-207 | £32 | £-1,890 |
| Change In Property Value | £6,000 | £12,240 | £15,912 | £16,708 | £12,280 | £63,140 |
| Net Return | £5,298 | £11,667 | £15,472 | £16,501 | £12,312 | £61,250 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 6% | 12% | 17% | 18% | 13% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change