Detached
EX6
3 beds
1 bath
Dunsford, Exeter EX6
South West, England · EX6
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£-12,553
↘ -8%After 5 Years
Change In Property Value
£96,461
↗ 19%After 5 Years
Return On Investment
51%
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 | £18,996 | £19,281 | £19,763 | £20,257 | £20,865 | £99,162 |
| Total Expenses | £22,237 | £22,277 | £22,336 | £22,396 | £22,468 | £111,714 |
| Profit Before Tax | £-3,241 | £-2,996 | £-2,573 | £-2,139 | £-1,603 | £-12,553 |
| Profit After Tax | £-3,241 | £-2,996 | £-2,573 | £-2,139 | £-1,603 | £-12,553 |
| Change In Property Value | £10,000 | £10,200 | £20,808 | £27,050 | £28,403 | £96,461 |
| Net Return | £6,759 | £7,204 | £18,235 | £24,911 | £26,800 | £83,909 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 16% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change