Semi Detached EX8 3 beds 1 bath

Exmouth Road, Lympstone EX8

South West, England · EX8

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£10,464

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£67,523

↗ 19%After 5 Years

Return On Investment

70%

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	£18,084	£18,355	£18,814	£19,284	£19,863	£94,401
Total Expenses	£16,195	£16,233	£16,290	£16,348	£16,416	£81,482
Profit Before Tax	£1,889	£2,122	£2,524	£2,937	£3,447	£12,919
Profit After Tax	£1,530	£1,719	£2,045	£2,379	£2,792	£10,464
Change In Property Value	£7,000	£7,140	£14,566	£18,935	£19,882	£67,523
Net Return	£8,530	£8,859	£16,610	£21,314	£22,674	£77,987
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
Total Net Return (%)	8%	8%	15%	19%	20%	70%

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