Detached EX34 3 beds 3 baths

Albert Court, Ilfracombe, Devon EX34

South West, England · EX34

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£87,073

↗ 80%After 5 Years

Change In Property Value

After 5 Years

£66,558

↗ 19%After 5 Years

Return On Investment

141%

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	£38,004	£38,574	£39,538	£40,527	£41,743	£198,386
Total Expenses	£17,988	£18,057	£18,164	£18,274	£18,406	£90,889
Profit Before Tax	£20,016	£20,517	£21,374	£22,253	£23,337	£107,497
Profit After Tax	£16,213	£16,619	£17,313	£18,025	£18,903	£87,073
Change In Property Value	£6,900	£7,038	£14,358	£18,665	£19,598	£66,558
Net Return	£23,113	£23,657	£31,671	£36,690	£38,501	£153,631
Return From Rental Income (%)	15%	15%	16%	16%	17%	80%
Total Net Return (%)	21%	22%	29%	34%	35%	141%

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