Terraced
EX12
4 beds
2 baths
York Road, Seaton EX12
South West, England · EX12
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£12,417
↗ 15%After 5 Years
Change In Property Value
£55,773
↗ 21%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,984 | £13,179 | £13,376 | £13,711 | £14,054 | £67,304 |
| Total Expenses | £10,325 | £10,357 | £10,387 | £10,431 | £10,476 | £51,975 |
| Profit Before Tax | £2,659 | £2,822 | £2,990 | £3,280 | £3,578 | £15,329 |
| Profit After Tax | £2,154 | £2,286 | £2,422 | £2,657 | £2,898 | £12,417 |
| Change In Property Value | £5,300 | £10,812 | £14,056 | £14,758 | £10,847 | £55,773 |
| Net Return | £7,454 | £13,098 | £16,477 | £17,415 | £13,746 | £68,190 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 9% | 16% | 20% | 21% | 17% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change