Terraced EX9 2 beds 1 bath

Bell Street, Otterton, Budleigh Salterton EX9

South West, England · EX9

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£39,317

↗ 57%After 5 Years

Change In Property Value

After 5 Years

£43,408

↗ 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	£20,388	£20,694	£21,211	£21,741	£22,394	£106,428
Total Expenses	£11,466	£11,508	£11,570	£11,634	£11,710	£57,888
Profit Before Tax	£8,922	£9,186	£9,641	£10,107	£10,684	£48,540
Profit After Tax	£7,227	£7,441	£7,809	£8,187	£8,654	£39,317
Change In Property Value	£4,500	£4,590	£9,364	£12,173	£12,781	£43,408
Net Return	£11,727	£12,031	£17,173	£20,360	£21,435	£82,725
Return From Rental Income (%)	11%	11%	11%	12%	13%	57%
Total Net Return (%)	17%	18%	25%	30%	31%	121%

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