Terraced EX10 2 beds 1 bath

Station Road, Sidmouth EX10

South West, England · EX10

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£-10,757

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£46,301

↗ 19%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,400	£8,526	£8,739	£8,958	£9,226	£43,849
Total Expenses	£10,862	£10,886	£10,918	£10,951	£10,989	£54,606
Profit Before Tax	£-2,462	£-2,360	£-2,179	£-1,993	£-1,762	£-10,757
Profit After Tax	£-2,462	£-2,360	£-2,179	£-1,993	£-1,762	£-10,757
Change In Property Value	£4,800	£4,896	£9,988	£12,984	£13,633	£46,301
Net Return	£2,338	£2,536	£7,809	£10,991	£11,871	£35,545
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-15%
Total Net Return (%)	3%	3%	11%	15%	16%	49%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change