Terraced EX12 3 beds 1 bath

Bartletts Cob, Branscombe, Devon EX12

South West, England · EX12

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£13,529

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£59,983

↗ 21%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,968	£14,178	£14,390	£14,750	£15,119	£72,404
Total Expenses	£11,067	£11,100	£11,132	£11,178	£11,226	£55,702
Profit Before Tax	£2,901	£3,077	£3,259	£3,572	£3,893	£16,702
Profit After Tax	£2,350	£2,493	£2,639	£2,893	£3,153	£13,529
Change In Property Value	£5,700	£11,628	£15,116	£15,872	£11,666	£59,983
Net Return	£8,050	£14,121	£17,756	£18,765	£14,819	£73,511
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	9%	16%	20%	21%	17%	83%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change