Detached EX38 2 beds 1 bath

Taddiport, Torrington, Devon EX38

South West, England · EX38

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£59,923

↗ 82%After 5 Years

Change In Property Value

After 5 Years

£46,301

↗ 19%After 5 Years

Return On Investment

146%

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	£26,436	£26,833	£27,503	£28,191	£29,037	£138,000
Total Expenses	£12,666	£12,717	£12,795	£12,874	£12,970	£64,021
Profit Before Tax	£13,770	£14,116	£14,709	£15,317	£16,067	£73,979
Profit After Tax	£11,154	£11,434	£11,914	£12,406	£13,014	£59,923
Change In Property Value	£4,800	£4,896	£9,988	£12,984	£13,633	£46,301
Net Return	£15,954	£16,330	£21,902	£25,391	£26,648	£106,224
Return From Rental Income (%)	15%	16%	16%	17%	18%	82%
Total Net Return (%)	22%	22%	30%	35%	37%	146%

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