Terraced EX15 2 beds 1 bath

Victoria Terrace, Cullompton EX15

South West, England · EX15

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£25,522

↗ 55%After 5 Years

Change In Property Value

After 5 Years

£28,938

↗ 19%After 5 Years

Return On Investment

118%

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	£13,596	£13,800	£14,145	£14,499	£14,934	£70,973
Total Expenses	£7,811	£7,843	£7,888	£7,934	£7,988	£39,464
Profit Before Tax	£5,785	£5,957	£6,257	£6,564	£6,945	£31,509
Profit After Tax	£4,686	£4,825	£5,068	£5,317	£5,625	£25,522
Change In Property Value	£3,000	£3,060	£6,242	£8,115	£8,521	£28,938
Net Return	£7,686	£7,885	£11,311	£13,432	£14,146	£54,460
Return From Rental Income (%)	10%	10%	11%	12%	12%	55%
Total Net Return (%)	17%	17%	25%	29%	31%	118%

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