Terraced EX10 2 beds 1 bath

Russell Street, Sidmouth, Devon EX10

South West, England · EX10

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-12,793

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£57,877

↗ 19%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,500	£10,657	£10,924	£11,197	£11,533	£54,811
Total Expenses	£13,453	£13,480	£13,517	£13,555	£13,600	£67,604
Profit Before Tax	£-2,953	£-2,822	£-2,593	£-2,358	£-2,067	£-12,793
Profit After Tax	£-2,953	£-2,822	£-2,593	£-2,358	£-2,067	£-12,793
Change In Property Value	£6,000	£6,120	£12,485	£16,230	£17,042	£57,877
Net Return	£3,048	£3,298	£9,892	£13,872	£14,975	£45,084
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	3%	4%	11%	15%	16%	48%

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