Terraced EX8 1 bed 1 bath

Castle Lane, Exmouth EX8

South West, England · EX8

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£-4,962

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£43,408

↗ 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	£9,000	£9,135	£9,363	£9,597	£9,885	£46,981
Total Expenses	£10,327	£10,352	£10,385	£10,420	£10,459	£51,943
Profit Before Tax	£-1,327	£-1,217	£-1,022	£-822	£-574	£-4,962
Profit After Tax	£-1,327	£-1,217	£-1,022	£-822	£-574	£-4,962
Change In Property Value	£4,500	£4,590	£9,364	£12,173	£12,781	£43,408
Net Return	£3,173	£3,373	£8,342	£11,350	£12,207	£38,445
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	5%	5%	12%	17%	18%	56%

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