Terraced EX15 2 beds 1 bath

Victoria Terrace, Cullompton EX15

South West, England · EX15

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£-824

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£31,570

↗ 21%After 5 Years

Return On Investment

67%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,556	£5,639	£5,724	£5,867	£6,014	£28,800
Total Expenses	£5,882	£5,903	£5,921	£5,946	£5,971	£29,624
Profit Before Tax	£-326	£-263	£-197	£-79	£42	£-824
Profit After Tax	£-326	£-263	£-197	£-79	£42	£-824
Change In Property Value	£3,000	£6,120	£7,956	£8,354	£6,140	£31,570
Net Return	£2,674	£5,857	£7,759	£8,275	£6,182	£30,746
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	6%	13%	17%	18%	13%	67%

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