Terraced
EX8
2 beds
1 bath
Park Terrace, Withycombe Village Road, Exmouth EX8
South West, England · EX8
View property listing
Initial Investment
£72,985First YearProfit From Rental Income
£42,075
↗ 58%After 5 Years
Change In Property Value
£46,292
↗ 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 | £21,744 | £22,070 | £22,622 | £23,187 | £23,883 | £113,507 |
| Total Expenses | £12,194 | £12,239 | £12,304 | £12,372 | £12,452 | £61,562 |
| Profit Before Tax | £9,550 | £9,832 | £10,317 | £10,815 | £11,431 | £51,945 |
| Profit After Tax | £7,735 | £7,964 | £8,357 | £8,761 | £9,259 | £42,075 |
| Change In Property Value | £4,799 | £4,895 | £9,986 | £12,981 | £13,631 | £46,292 |
| Net Return | £12,534 | £12,859 | £18,343 | £21,742 | £22,890 | £88,367 |
| 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