Terraced
EX15
2 beds
1 bath
Tiverton Road, Cullompton EX15
South West, England · EX15
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£-753
↘ -2%After 5 Years
Change In Property Value
£33,674
↗ 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 | £5,916 | £6,005 | £6,095 | £6,247 | £6,403 | £30,666 |
| Total Expenses | £6,240 | £6,261 | £6,280 | £6,306 | £6,332 | £31,419 |
| Profit Before Tax | £-324 | £-256 | £-185 | £-59 | £71 | £-753 |
| Profit After Tax | £-324 | £-256 | £-185 | £-59 | £71 | £-753 |
| Change In Property Value | £3,200 | £6,528 | £8,486 | £8,911 | £6,549 | £33,674 |
| Net Return | £2,876 | £6,272 | £8,301 | £8,852 | £6,621 | £32,922 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 6% | 13% | 17% | 18% | 14% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change