Terraced
EX19
3 beds
1 bath
Beaford, Winkleigh, Devon EX19
South West, England · EX19
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£46,681
↗ 57%After 5 Years
Change In Property Value
£51,124
↗ 19%After 5 Years
Return On Investment
120%
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 | £24,012 | £24,372 | £24,981 | £25,606 | £26,374 | £125,346 |
| Total Expenses | £13,415 | £13,463 | £13,534 | £13,608 | £13,695 | £67,715 |
| Profit Before Tax | £10,597 | £10,910 | £11,447 | £11,998 | £12,679 | £57,631 |
| Profit After Tax | £8,584 | £8,837 | £9,272 | £9,719 | £10,270 | £46,681 |
| Change In Property Value | £5,300 | £5,406 | £11,028 | £14,337 | £15,054 | £51,124 |
| Net Return | £13,884 | £14,243 | £20,300 | £24,055 | £25,324 | £97,806 |
| Return From Rental Income (%) | 11% | 11% | 11% | 12% | 13% | 57% |
| Total Net Return (%) | 17% | 18% | 25% | 30% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change