Terraced EX9 2 beds 1 bath

Bell Street, Otterton, Budleigh Salterton EX9

South West, England · EX9

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£-6,033

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£43,408

↗ 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	£8,772	£8,904	£9,126	£9,354	£9,635	£45,791
Total Expenses	£10,304	£10,329	£10,362	£10,396	£10,434	£51,824
Profit Before Tax	£-1,532	£-1,425	£-1,236	£-1,041	£-799	£-6,033
Profit After Tax	£-1,532	£-1,425	£-1,236	£-1,041	£-799	£-6,033
Change In Property Value	£4,500	£4,590	£9,364	£12,173	£12,781	£43,408
Net Return	£2,968	£3,165	£8,128	£11,131	£11,982	£37,374
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	4%	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