Semi Detached EX38 4 beds 2 baths

Mill Street, Torrington, Devon EX38

South West, England · EX38

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£11,379

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£72,346

↗ 19%After 5 Years

Return On Investment

70%

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	£19,380	£19,671	£20,162	£20,667	£21,287	£101,166
Total Expenses	£17,316	£17,357	£17,417	£17,478	£17,551	£87,118
Profit Before Tax	£2,064	£2,314	£2,746	£3,189	£3,736	£14,048
Profit After Tax	£1,672	£1,874	£2,224	£2,583	£3,026	£11,379
Change In Property Value	£7,500	£7,650	£15,606	£20,288	£21,302	£72,346
Net Return	£9,172	£9,524	£17,830	£22,871	£24,328	£83,725
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	8%	15%	19%	20%	70%

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