Terraced
EX39
3 beds
2 baths
Clovelly Road, Bideford, Devon EX39
South West, England · EX39
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£55,909
↗ 57%After 5 Years
Change In Property Value
£60,771
↗ 19%After 5 Years
Return On Investment
118%
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 | £28,548 | £28,976 | £29,701 | £30,443 | £31,356 | £149,024 |
| Total Expenses | £15,852 | £15,907 | £15,990 | £16,075 | £16,177 | £80,001 |
| Profit Before Tax | £12,696 | £13,069 | £13,711 | £14,368 | £15,179 | £69,023 |
| Profit After Tax | £10,283 | £10,586 | £11,106 | £11,638 | £12,295 | £55,909 |
| Change In Property Value | £6,300 | £6,426 | £13,109 | £17,042 | £17,894 | £60,771 |
| Net Return | £16,583 | £17,012 | £24,215 | £28,680 | £30,189 | £116,679 |
| Return From Rental Income (%) | 10% | 11% | 11% | 12% | 12% | 57% |
| Total Net Return (%) | 17% | 17% | 25% | 29% | 31% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change