Semi Detached EX8 3 beds 2 baths

Imperial Road, Exmouth EX8

South West, England · EX8

Initial Investment

First Year

£135,500First Year

Profit From Rental Income

After 5 Years

£-7,000

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£81,028

↗ 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	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£18,844	£18,880	£18,934	£18,988	£19,053	£94,698
Profit Before Tax	£-2,044	£-1,828	£-1,455	£-1,073	£-600	£-7,000
Profit After Tax	£-2,044	£-1,828	£-1,455	£-1,073	£-600	£-7,000
Change In Property Value	£8,400	£8,568	£17,479	£22,722	£23,858	£81,028
Net Return	£6,357	£6,740	£16,023	£21,649	£23,259	£74,028
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	5%	5%	12%	16%	17%	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