Detached
EX9
5 beds
4 baths
Knowle Village, Knowle, Budleigh Salterton EX9
South West, England · EX9
View property listing
Initial Investment
£261,500First YearProfit From Rental Income
£11,195
↗ 4%After 5 Years
Change In Property Value
£164,163
↗ 21%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,420 | £30,876 | £31,339 | £32,123 | £32,926 | £157,685 |
| Total Expenses | £28,639 | £28,697 | £28,753 | £28,842 | £28,933 | £143,863 |
| Profit Before Tax | £1,782 | £2,180 | £2,586 | £3,281 | £3,993 | £13,821 |
| Profit After Tax | £1,443 | £1,766 | £2,095 | £2,658 | £3,234 | £11,195 |
| Change In Property Value | £15,600 | £31,824 | £41,371 | £43,440 | £31,928 | £164,163 |
| Net Return | £17,043 | £33,590 | £43,466 | £46,097 | £35,163 | £175,359 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 7% | 13% | 17% | 18% | 13% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change