Terraced
EX1
2 beds
1 bath
Honiton Road, Hill Barton, Exeter EX1
South West, England · EX1
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£2,721
↗ 4%After 5 Years
Change In Property Value
£42,443
↗ 19%After 5 Years
Return On Investment
67%
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 | £10,560 | £10,718 | £10,986 | £11,261 | £11,599 | £55,125 |
| Total Expenses | £10,285 | £10,312 | £10,349 | £10,388 | £10,432 | £51,766 |
| Profit Before Tax | £276 | £407 | £637 | £873 | £1,167 | £3,359 |
| Profit After Tax | £223 | £329 | £516 | £707 | £945 | £2,721 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £12,497 | £42,443 |
| Net Return | £4,623 | £4,817 | £9,671 | £12,609 | £13,442 | £45,164 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 20% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change