Detached
EX6
3 beds
1 bath
Dunsford, Exeter EX6
South West, England · EX6
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£4,512
↗ 3%After 5 Years
Change In Property Value
£105,233
↗ 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 | £18,996 | £19,281 | £19,570 | £20,059 | £20,561 | £98,467 |
| Total Expenses | £18,487 | £18,528 | £18,567 | £18,627 | £18,687 | £92,897 |
| Profit Before Tax | £509 | £753 | £1,003 | £1,433 | £1,873 | £5,571 |
| Profit After Tax | £412 | £610 | £812 | £1,161 | £1,517 | £4,512 |
| Change In Property Value | £10,000 | £20,400 | £26,520 | £27,846 | £20,467 | £105,233 |
| Net Return | £10,412 | £21,010 | £27,332 | £29,007 | £21,984 | £109,745 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 6% | 13% | 17% | 18% | 13% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change