Terraced
EX15
2 beds
1 bath
Middle Mill Lane, Cullompton, Devon EX15
South West, England · EX15
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£18,158
↗ 53%After 5 Years
Change In Property Value
£21,221
↗ 19%After 5 Years
Return On Investment
116%
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 | £9,972 | £10,122 | £10,375 | £10,634 | £10,953 | £52,055 |
| Total Expenses | £5,861 | £5,888 | £5,924 | £5,961 | £6,003 | £29,638 |
| Profit Before Tax | £4,111 | £4,234 | £4,451 | £4,673 | £4,950 | £22,418 |
| Profit After Tax | £3,330 | £3,429 | £3,605 | £3,785 | £4,009 | £18,158 |
| Change In Property Value | £2,200 | £2,244 | £4,578 | £5,951 | £6,249 | £21,221 |
| Net Return | £5,530 | £5,673 | £8,183 | £9,736 | £10,258 | £39,380 |
| Return From Rental Income (%) | 10% | 10% | 11% | 11% | 12% | 53% |
| Total Net Return (%) | 16% | 17% | 24% | 29% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change