Terraced EX38 4 beds 1 bath

Peters Marland, Torrington, Devon EX38

South West, England · EX38

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£-12,111

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£50,512

↗ 21%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,240	£6,334	£6,429	£6,589	£6,754	£32,346
Total Expenses	£8,846	£8,868	£8,888	£8,914	£8,941	£44,457
Profit Before Tax	£-2,606	£-2,534	£-2,459	£-2,325	£-2,187	£-12,111
Profit After Tax	£-2,606	£-2,534	£-2,459	£-2,325	£-2,187	£-12,111
Change In Property Value	£4,800	£9,792	£12,730	£13,366	£9,824	£50,512
Net Return	£2,194	£7,258	£10,271	£11,041	£7,637	£38,400
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-17%
Total Net Return (%)	3%	10%	14%	15%	10%	53%

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