Flat EX1 0 beds 0 baths

Honiton Road, Hill Barton, Exeter EX1

South West, England · EX1

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£18,753

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£42,443

↗ 19%After 5 Years

Return On Investment

91%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,440	£16,687	£17,104	£17,531	£18,057	£85,819
Total Expenses	£12,373	£12,443	£12,528	£12,614	£12,710	£62,668
Profit Before Tax	£4,068	£4,243	£4,576	£4,917	£5,348	£23,151
Profit After Tax	£3,295	£3,437	£3,707	£3,983	£4,332	£18,753
Change In Property Value	£4,400	£4,488	£9,156	£11,902	£12,497	£42,443
Net Return	£7,695	£7,925	£12,862	£15,885	£16,829	£61,196
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	11%	12%	19%	24%	25%	91%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change