Terraced
EX38
4 beds
1 bath
Peters Marland, Torrington, Devon EX38
South West, England · EX38
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£42,113
↗ 58%After 5 Years
Change In Property Value
£46,301
↗ 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 | £21,756 | £22,082 | £22,634 | £23,200 | £23,896 | £113,569 |
| Total Expenses | £12,198 | £12,242 | £12,308 | £12,375 | £12,455 | £61,578 |
| Profit Before Tax | £9,558 | £9,841 | £10,327 | £10,825 | £11,441 | £51,992 |
| Profit After Tax | £7,742 | £7,971 | £8,365 | £8,768 | £9,267 | £42,113 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £13,633 | £46,301 |
| Net Return | £12,542 | £12,867 | £18,352 | £21,752 | £22,900 | £88,415 |
| Return From Rental Income (%) | 11% | 11% | 11% | 12% | 13% | 58% |
| 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