Terraced EX20 3 beds 1 bath

Castle Lane, Okehampton, Devon EX20

South West, England · EX20

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£36,568

↗ 57%After 5 Years

Change In Property Value

After 5 Years

£40,514

↗ 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	£19,032	£19,317	£19,800	£20,295	£20,904	£99,350
Total Expenses	£10,735	£10,775	£10,834	£10,895	£10,966	£54,205
Profit Before Tax	£8,297	£8,542	£8,966	£9,401	£9,938	£45,145
Profit After Tax	£6,721	£6,919	£7,263	£7,615	£8,050	£36,568
Change In Property Value	£4,200	£4,284	£8,739	£11,361	£11,929	£40,514
Net Return	£10,921	£11,203	£16,002	£18,976	£19,979	£77,081
Return From Rental Income (%)	11%	11%	11%	12%	13%	57%
Total Net Return (%)	17%	18%	25%	30%	31%	120%

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