Terraced
EX8
2 beds
1 bath
Park Terrace, Withycombe Village Road, Exmouth EX8
South West, England · EX8
View property listing
Initial Investment
£72,985First YearProfit From Rental Income
£-5,109
↘ -7%After 5 Years
Change In Property Value
£46,292
↗ 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 | £9,600 | £9,744 | £9,988 | £10,237 | £10,544 | £50,113 |
| Total Expenses | £10,980 | £11,006 | £11,041 | £11,077 | £11,118 | £55,222 |
| Profit Before Tax | £-1,380 | £-1,262 | £-1,053 | £-840 | £-574 | £-5,109 |
| Profit After Tax | £-1,380 | £-1,262 | £-1,053 | £-840 | £-574 | £-5,109 |
| Change In Property Value | £4,799 | £4,895 | £9,986 | £12,981 | £13,631 | £46,292 |
| Net Return | £3,419 | £3,633 | £8,932 | £12,142 | £13,057 | £41,183 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 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