Terraced
EX3
2 beds
1 bath
Follett Road, Topsham, Exeter EX3
South West, England · EX3
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-4,782
↘ -4%After 5 Years
Change In Property Value
£72,346
↗ 19%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,372 | £15,603 | £15,993 | £16,392 | £16,884 | £80,244 |
| Total Expenses | £16,915 | £16,950 | £17,000 | £17,051 | £17,110 | £85,026 |
| Profit Before Tax | £-1,543 | £-1,347 | £-1,007 | £-658 | £-226 | £-4,782 |
| Profit After Tax | £-1,543 | £-1,347 | £-1,007 | £-658 | £-226 | £-4,782 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £21,302 | £72,346 |
| Net Return | £5,957 | £6,303 | £14,599 | £19,630 | £21,076 | £67,564 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 18% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change