Terraced
EX8
2 beds
2 baths
Pound Street, Exmouth EX8
South West, England · EX8
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-5,242
↘ -7%After 5 Years
Change In Property Value
£48,231
↗ 19%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,996 | £10,146 | £10,400 | £10,660 | £10,979 | £52,180 |
| Total Expenses | £11,418 | £11,445 | £11,481 | £11,518 | £11,561 | £57,423 |
| Profit Before Tax | £-1,422 | £-1,299 | £-1,081 | £-858 | £-581 | £-5,242 |
| Profit After Tax | £-1,422 | £-1,299 | £-1,081 | £-858 | £-581 | £-5,242 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £14,201 | £48,231 |
| Net Return | £3,578 | £3,801 | £9,323 | £12,667 | £13,620 | £42,989 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 18% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change