Terraced
EX38
3 beds
1 bath
Well Street, Torrington, Devon EX38
South West, England · EX38
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£37,499
↗ 57%After 5 Years
Change In Property Value
£41,478
↗ 19%After 5 Years
Return On Investment
121%
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 | £19,488 | £19,780 | £20,275 | £20,782 | £21,405 | £101,730 |
| Total Expenses | £10,979 | £11,020 | £11,080 | £11,142 | £11,215 | £55,434 |
| Profit Before Tax | £8,509 | £8,761 | £9,195 | £9,640 | £10,191 | £46,296 |
| Profit After Tax | £6,892 | £7,096 | £7,448 | £7,809 | £8,254 | £37,499 |
| Change In Property Value | £4,300 | £4,386 | £8,947 | £11,632 | £12,213 | £41,478 |
| Net Return | £11,192 | £11,482 | £16,395 | £19,440 | £20,468 | £78,978 |
| Return From Rental Income (%) | 11% | 11% | 11% | 12% | 13% | 57% |
| Total Net Return (%) | 17% | 18% | 25% | 30% | 31% | 121% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change