Terraced
EX36
2 beds
1 bath
South Street, South Molton, Devon EX36
South West, England · EX36
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£-11,067
↘ -23%After 5 Years
Change In Property Value
£30,868
↗ 19%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,956 | £5,030 | £5,156 | £5,285 | £5,444 | £25,871 |
| Total Expenses | £7,344 | £7,363 | £7,386 | £7,410 | £7,436 | £36,938 |
| Profit Before Tax | £-2,388 | £-2,332 | £-2,230 | £-2,125 | £-1,993 | £-11,067 |
| Profit After Tax | £-2,388 | £-2,332 | £-2,230 | £-2,125 | £-1,993 | £-11,067 |
| Change In Property Value | £3,200 | £3,264 | £6,659 | £8,656 | £9,089 | £30,868 |
| Net Return | £812 | £932 | £4,429 | £6,531 | £7,096 | £19,801 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 14% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change