Terraced EX31 2 beds 1 bath

Orchard View, Bickington, Barnstaple, Devon EX31

South West, England · EX31

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£33,818

↗ 57%After 5 Years

Change In Property Value

After 5 Years

£37,620

↗ 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	£17,676	£17,941	£18,390	£18,849	£19,415	£92,271
Total Expenses	£10,004	£10,042	£10,098	£10,155	£10,222	£50,521
Profit Before Tax	£7,672	£7,899	£8,292	£8,695	£9,193	£41,750
Profit After Tax	£6,214	£6,398	£6,716	£7,043	£7,446	£33,818
Change In Property Value	£3,900	£3,978	£8,115	£10,550	£11,077	£37,620
Net Return	£10,114	£10,376	£14,832	£17,592	£18,523	£71,437
Return From Rental Income (%)	10%	11%	11%	12%	13%	57%
Total Net Return (%)	17%	17%	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