Terraced EX39 3 beds 2 baths

North Road, Bideford, North Devon EX39

South West, England · EX39

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£45,795

↗ 58%After 5 Years

Change In Property Value

After 5 Years

£50,160

↗ 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	£23,568	£23,922	£24,520	£25,133	£25,887	£123,028
Total Expenses	£13,172	£13,219	£13,290	£13,362	£13,448	£66,491
Profit Before Tax	£10,396	£10,702	£11,230	£11,771	£12,439	£56,537
Profit After Tax	£8,421	£8,669	£9,096	£9,534	£10,075	£45,795
Change In Property Value	£5,200	£5,304	£10,820	£14,066	£14,770	£50,160
Net Return	£13,621	£13,973	£19,916	£23,600	£24,845	£95,955
Return From Rental Income (%)	11%	11%	11%	12%	13%	58%
Total Net Return (%)	17%	18%	25%	30%	31%	121%

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