Semi Detached
EX8
3 beds
2 baths
Imperial Road, Exmouth EX8
South West, England · EX8
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£6,639
↗ 5%After 5 Years
Change In Property Value
£88,396
↗ 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 | £16,800 | £17,052 | £17,308 | £17,740 | £18,184 | £87,084 |
| Total Expenses | £15,694 | £15,731 | £15,767 | £15,821 | £15,876 | £78,888 |
| Profit Before Tax | £1,107 | £1,321 | £1,541 | £1,920 | £2,308 | £8,196 |
| Profit After Tax | £896 | £1,070 | £1,248 | £1,555 | £1,870 | £6,639 |
| Change In Property Value | £8,400 | £17,136 | £22,277 | £23,391 | £17,192 | £88,396 |
| Net Return | £9,296 | £18,206 | £23,525 | £24,946 | £19,062 | £95,034 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 7% | 13% | 17% | 18% | 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