Terraced EX23 2 beds 2 baths

Poughill, Bude, Cornwall EX23

South West, England · EX23

Initial Investment

First Year

£110,650First Year

Profit From Rental Income

After 5 Years

£62,182

↗ 56%After 5 Years

Change In Property Value

After 5 Years

£67,330

↗ 19%After 5 Years

Return On Investment

117%

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	£31,632	£32,106	£32,909	£33,732	£34,744	£165,123
Total Expenses	£17,510	£17,569	£17,660	£17,753	£17,865	£88,356
Profit Before Tax	£14,122	£14,538	£15,249	£15,979	£16,879	£76,767
Profit After Tax	£11,439	£11,776	£12,352	£12,943	£13,672	£62,182
Change In Property Value	£6,980	£7,120	£14,524	£18,881	£19,825	£67,330
Net Return	£18,419	£18,895	£26,876	£31,824	£33,497	£129,512
Return From Rental Income (%)	10%	11%	11%	12%	12%	56%
Total Net Return (%)	17%	17%	24%	29%	30%	117%

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