Terraced
EX31
2 beds
1 bath
Priory Road, Barnstaple, Devon EX31
South West, England · EX31
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£34,749
↗ 57%After 5 Years
Change In Property Value
£38,585
↗ 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 | £18,132 | £18,404 | £18,864 | £19,336 | £19,916 | £94,651 |
| Total Expenses | £10,248 | £10,287 | £10,344 | £10,402 | £10,470 | £51,751 |
| Profit Before Tax | £7,884 | £8,117 | £8,520 | £8,934 | £9,445 | £42,901 |
| Profit After Tax | £6,386 | £6,575 | £6,902 | £7,236 | £7,651 | £34,749 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £11,361 | £38,585 |
| Net Return | £10,386 | £10,655 | £15,225 | £18,057 | £19,012 | £73,334 |
| Return From Rental Income (%) | 10% | 11% | 11% | 12% | 13% | 57% |
| Total Net Return (%) | 17% | 17% | 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