Semi Detached
EX8
3 beds
2 baths
Imperial Road, Exmouth EX8
South West, England · EX8
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£12,962
↗ 10%After 5 Years
Change In Property Value
£81,028
↗ 19%After 5 Years
Return On Investment
69%
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 | £21,696 | £22,021 | £22,572 | £23,136 | £23,830 | £113,256 |
| Total Expenses | £19,333 | £19,377 | £19,443 | £19,510 | £19,590 | £97,254 |
| Profit Before Tax | £2,363 | £2,644 | £3,129 | £3,626 | £4,240 | £16,002 |
| Profit After Tax | £1,914 | £2,142 | £2,535 | £2,937 | £3,434 | £12,962 |
| Change In Property Value | £8,400 | £8,568 | £17,479 | £22,722 | £23,858 | £81,028 |
| Net Return | £10,314 | £10,710 | £20,013 | £25,659 | £27,293 | £93,989 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 20% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change