Terraced EX5 2 beds 2 baths

Church Road, Whimple, Exeter, Devon EX5

South West, England · EX5

Initial Investment

First Year

£60,700First Year

Profit From Rental Income

After 5 Years

£-4,709

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£38,392

↗ 19%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,956	£8,075	£8,277	£8,484	£8,739	£41,531
Total Expenses	£9,191	£9,214	£9,245	£9,277	£9,313	£46,241
Profit Before Tax	£-1,235	£-1,139	£-968	£-793	£-574	£-4,709
Profit After Tax	£-1,235	£-1,139	£-968	£-793	£-574	£-4,709
Change In Property Value	£3,980	£4,060	£8,282	£10,766	£11,304	£38,392
Net Return	£2,745	£2,921	£7,314	£9,973	£10,730	£33,682
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	5%	5%	12%	16%	18%	55%

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