Terraced
EX8
2 beds
2 baths
Withycombe Village Road, Exmouth EX8
South West, England · EX8
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£41,181
↗ 58%After 5 Years
Change In Property Value
£45,337
↗ 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 | £21,300 | £21,619 | £22,160 | £22,714 | £23,395 | £111,189 |
| Total Expenses | £11,954 | £11,997 | £12,062 | £12,128 | £12,207 | £60,348 |
| Profit Before Tax | £9,346 | £9,622 | £10,098 | £10,586 | £11,188 | £50,841 |
| Profit After Tax | £7,571 | £7,794 | £8,179 | £8,574 | £9,063 | £41,181 |
| Change In Property Value | £4,700 | £4,794 | £9,780 | £12,714 | £13,349 | £45,337 |
| Net Return | £12,271 | £12,588 | £17,959 | £21,288 | £22,412 | £86,518 |
| 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