Terraced
EX36
2 beds
1 bath
South Street, South Molton, Devon EX36
South West, England · EX36
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£27,340
↗ 56%After 5 Years
Change In Property Value
£30,868
↗ 19%After 5 Years
Return On Investment
119%
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 | £14,496 | £14,713 | £15,081 | £15,458 | £15,922 | £75,671 |
| Total Expenses | £8,298 | £8,331 | £8,378 | £8,427 | £8,484 | £41,918 |
| Profit Before Tax | £6,198 | £6,383 | £6,703 | £7,031 | £7,438 | £33,753 |
| Profit After Tax | £5,021 | £5,170 | £5,429 | £5,695 | £6,025 | £27,340 |
| Change In Property Value | £3,200 | £3,264 | £6,659 | £8,656 | £9,089 | £30,868 |
| Net Return | £8,221 | £8,434 | £12,088 | £14,351 | £15,114 | £58,208 |
| Return From Rental Income (%) | 10% | 11% | 11% | 12% | 12% | 56% |
| Total Net Return (%) | 17% | 17% | 25% | 29% | 31% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change