Terraced
EX31
2 beds
1 bath
Elm Cottages, Bickington, Barnstaple EX31
South West, England · EX31
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£31,954
↗ 57%After 5 Years
Change In Property Value
£35,691
↗ 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 | £16,764 | £17,015 | £17,441 | £17,877 | £18,413 | £87,510 |
| Total Expenses | £9,516 | £9,553 | £9,606 | £9,661 | £9,725 | £48,061 |
| Profit Before Tax | £7,248 | £7,463 | £7,835 | £8,216 | £8,688 | £39,449 |
| Profit After Tax | £5,871 | £6,045 | £6,346 | £6,655 | £7,037 | £31,954 |
| Change In Property Value | £3,700 | £3,774 | £7,699 | £10,009 | £10,509 | £35,691 |
| Net Return | £9,571 | £9,819 | £14,045 | £16,664 | £17,546 | £67,644 |
| Return From Rental Income (%) | 10% | 11% | 11% | 12% | 12% | 57% |
| Total Net Return (%) | 17% | 17% | 25% | 29% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change