Terraced
EX9
2 beds
1 bath
Bell Street, Otterton, Budleigh Salterton EX9
South West, England · EX9
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£1,906
↗ 3%After 5 Years
Change In Property Value
£49,459
↗ 21%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,168 | £9,306 | £9,445 | £9,681 | £9,923 | £47,523 |
| Total Expenses | £8,978 | £9,004 | £9,028 | £9,062 | £9,097 | £45,170 |
| Profit Before Tax | £190 | £301 | £417 | £619 | £826 | £2,353 |
| Profit After Tax | £154 | £244 | £338 | £501 | £669 | £1,906 |
| Change In Property Value | £4,700 | £9,588 | £12,464 | £13,088 | £9,619 | £49,459 |
| Net Return | £4,854 | £9,832 | £12,802 | £13,589 | £10,288 | £51,365 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 7% | 14% | 18% | 19% | 14% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change