Terraced EX36 2 beds 1 bath

South Street, South Molton, Devon EX36

South West, England · EX36

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£-5,231

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£33,674

↗ 21%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,956	£5,030	£5,106	£5,233	£5,364	£25,690
Total Expenses	£6,144	£6,164	£6,181	£6,205	£6,228	£30,921
Profit Before Tax	£-1,188	£-1,133	£-1,076	£-971	£-864	£-5,231
Profit After Tax	£-1,188	£-1,133	£-1,076	£-971	£-864	£-5,231
Change In Property Value	£3,200	£6,528	£8,486	£8,911	£6,549	£33,674
Net Return	£2,012	£5,395	£7,411	£7,940	£5,685	£28,443
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	4%	11%	15%	16%	12%	58%

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