Semi Detached EX6 3 beds 1 bath

Cheriton Bishop, Exeter, Devon EX6

South West, England · EX6

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£1,545

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£57,878

↗ 21%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,452	£10,609	£10,768	£11,037	£11,313	£54,179
Total Expenses	£10,393	£10,422	£10,448	£10,485	£10,523	£52,271
Profit Before Tax	£59	£187	£320	£552	£790	£1,908
Profit After Tax	£48	£152	£259	£447	£640	£1,545
Change In Property Value	£5,500	£11,220	£14,586	£15,315	£11,257	£57,878
Net Return	£5,548	£11,372	£14,845	£15,762	£11,896	£59,424
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	7%	13%	18%	19%	14%	70%

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