Detached EX9 5 beds 4 baths

Knowle Village, Knowle, Budleigh Salterton EX9

South West, England · EX9

Initial Investment

First Year

£261,500First Year

Profit From Rental Income

After 5 Years

£-14,426

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£150,480

↗ 19%After 5 Years

Return On Investment

52%

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	£30,420	£30,876	£31,648	£32,439	£33,413	£158,797
Total Expenses	£34,489	£34,546	£34,634	£34,724	£34,832	£173,223
Profit Before Tax	£-4,069	£-3,669	£-2,985	£-2,284	£-1,419	£-14,426
Profit After Tax	£-4,069	£-3,669	£-2,985	£-2,284	£-1,419	£-14,426
Change In Property Value	£15,600	£15,912	£32,460	£42,199	£44,309	£150,480
Net Return	£11,532	£12,243	£29,475	£39,914	£42,890	£136,053
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	4%	5%	11%	15%	16%	52%

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