Terraced EX10 2 beds 1 bath

Russell Street, Sidmouth, Devon EX10

South West, England · EX10

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£53,159

↗ 57%After 5 Years

Change In Property Value

After 5 Years

£57,877

↗ 19%After 5 Years

Return On Investment

119%

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	£27,192	£27,600	£28,290	£28,997	£29,867	£141,946
Total Expenses	£15,122	£15,174	£15,254	£15,335	£15,433	£76,318
Profit Before Tax	£12,070	£12,426	£13,036	£13,662	£14,434	£65,628
Profit After Tax	£9,777	£10,065	£10,559	£11,066	£11,692	£53,159
Change In Property Value	£6,000	£6,120	£12,485	£16,230	£17,042	£57,877
Net Return	£15,777	£16,185	£23,044	£27,296	£28,733	£111,035
Return From Rental Income (%)	10%	11%	11%	12%	13%	57%
Total Net Return (%)	17%	17%	25%	29%	31%	119%

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