Terraced EX5 2 beds 2 baths

Church Road, Whimple, Exeter, Devon EX5

South West, England · EX5

Initial Investment

First Year

£60,700First Year

Profit From Rental Income

After 5 Years

£34,545

↗ 57%After 5 Years

Change In Property Value

After 5 Years

£38,392

↗ 19%After 5 Years

Return On Investment

120%

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	£18,036	£18,307	£18,764	£19,233	£19,810	£94,150
Total Expenses	£10,199	£10,237	£10,294	£10,352	£10,420	£51,502
Profit Before Tax	£7,837	£8,069	£8,470	£8,881	£9,390	£42,648
Profit After Tax	£6,348	£6,536	£6,861	£7,194	£7,606	£34,545
Change In Property Value	£3,980	£4,060	£8,282	£10,766	£11,304	£38,392
Net Return	£10,328	£10,596	£15,142	£17,960	£18,910	£72,936
Return From Rental Income (%)	10%	11%	11%	12%	13%	57%
Total Net Return (%)	17%	17%	25%	30%	31%	120%

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