Terraced
EX7
3 beds
1 bath
Coastguard Cottages, Dawlish EX7
South West, England · EX7
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£43,931
↗ 58%After 5 Years
Change In Property Value
£48,231
↗ 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 | £22,656 | £22,996 | £23,571 | £24,160 | £24,885 | £118,267 |
| Total Expenses | £12,684 | £12,730 | £12,798 | £12,868 | £12,951 | £64,031 |
| Profit Before Tax | £9,972 | £10,266 | £10,773 | £11,292 | £11,934 | £54,236 |
| Profit After Tax | £8,077 | £8,315 | £8,726 | £9,147 | £9,666 | £43,931 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £14,201 | £48,231 |
| Net Return | £13,077 | £13,415 | £19,130 | £22,672 | £23,868 | £92,162 |
| Return From Rental Income (%) | 11% | 11% | 11% | 12% | 13% | 58% |
| Total Net Return (%) | 17% | 18% | 25% | 30% | 31% | 121% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change