Detached EX34 3 beds 3 baths

Moory Meadow, Combe Martin, Ilfracombe EX34

South West, England · EX34

Initial Investment

First Year

£128,497First Year

Profit From Rental Income

After 5 Years

£101,251

↗ 79%After 5 Years

Change In Property Value

After 5 Years

£77,168

↗ 19%After 5 Years

Return On Investment

139%

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	£44,052	£44,713	£45,831	£46,976	£48,386	£229,957
Total Expenses	£20,775	£20,853	£20,975	£21,101	£21,252	£104,956
Profit Before Tax	£23,277	£23,860	£24,855	£25,876	£27,133	£125,002
Profit After Tax	£18,854	£19,327	£20,133	£20,959	£21,978	£101,251
Change In Property Value	£8,000	£8,160	£16,646	£21,640	£22,722	£77,168
Net Return	£26,854	£27,487	£36,779	£42,599	£44,700	£178,420
Return From Rental Income (%)	15%	15%	16%	16%	17%	79%
Total Net Return (%)	21%	21%	29%	33%	35%	139%

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