Terraced EX10 2 beds 1 bath

Station Road, Sidmouth EX10

South West, England · EX10

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£42,113

↗ 58%After 5 Years

Change In Property Value

After 5 Years

£46,301

↗ 19%After 5 Years

Return On Investment

121%

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	£21,756	£22,082	£22,634	£23,200	£23,896	£113,569
Total Expenses	£12,198	£12,242	£12,308	£12,375	£12,455	£61,578
Profit Before Tax	£9,558	£9,841	£10,327	£10,825	£11,441	£51,992
Profit After Tax	£7,742	£7,971	£8,365	£8,768	£9,267	£42,113
Change In Property Value	£4,800	£4,896	£9,988	£12,984	£13,633	£46,301
Net Return	£12,542	£12,867	£18,352	£21,752	£22,900	£88,415
Return From Rental Income (%)	11%	11%	11%	12%	13%	58%
Total Net Return (%)	17%	18%	25%	30%	31%	121%

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