Semi Detached EX23 2 beds 1 bath

Spanish Villas, Kilkhampton EX23

South West, England · EX23

Initial Investment

First Year

£26,500First Year

Profit From Rental Income

After 5 Years

£941

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£16,398

↗ 19%After 5 Years

Return On Investment

65%

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	£4,392	£4,458	£4,569	£4,684	£4,824	£22,927
Total Expenses	£4,312	£4,330	£4,352	£4,374	£4,399	£21,765
Profit Before Tax	£80	£128	£218	£310	£425	£1,161
Profit After Tax	£65	£104	£176	£251	£345	£941
Change In Property Value	£1,700	£1,734	£3,537	£4,599	£4,828	£16,398
Net Return	£1,765	£1,838	£3,714	£4,849	£5,173	£17,339
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	7%	7%	14%	18%	20%	65%

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