Terraced
EX8
1 bed
1 bath
Castle Lane, Exmouth EX8
South West, England · EX8
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£2,574
↗ 4%After 5 Years
Change In Property Value
£47,355
↗ 21%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,000 | £9,135 | £9,272 | £9,504 | £9,741 | £46,652 |
| Total Expenses | £8,639 | £8,665 | £8,689 | £8,723 | £8,757 | £43,474 |
| Profit Before Tax | £361 | £470 | £583 | £781 | £984 | £3,178 |
| Profit After Tax | £292 | £380 | £472 | £632 | £797 | £2,574 |
| Change In Property Value | £4,500 | £9,180 | £11,934 | £12,531 | £9,210 | £47,355 |
| Net Return | £4,792 | £9,560 | £12,406 | £13,163 | £10,007 | £49,929 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 7% | 14% | 18% | 19% | 15% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change