Terraced
EX7
3 beds
1 bath
Albert Street, Dawlish, Devon EX7
South West, England · EX7
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£210
↗ 0%After 5 Years
Change In Property Value
£52,616
↗ 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 | £9,252 | £9,391 | £9,532 | £9,770 | £10,014 | £47,959 |
| Total Expenses | £9,469 | £9,495 | £9,520 | £9,554 | £9,589 | £47,627 |
| Profit Before Tax | £-217 | £-105 | £12 | £216 | £425 | £332 |
| Profit After Tax | £-217 | £-105 | £12 | £175 | £344 | £210 |
| Change In Property Value | £5,000 | £10,200 | £13,260 | £13,923 | £10,233 | £52,616 |
| Net Return | £4,783 | £10,095 | £13,272 | £14,098 | £10,578 | £52,826 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 6% | 13% | 17% | 19% | 14% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change