Terraced EX12 2 beds 1 bath

Harepath Road, Seaton EX12

South West, England · EX12

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£3,323

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£40,514

↗ 19%After 5 Years

Return On Investment

68%

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	£10,296	£10,450	£10,712	£10,979	£11,309	£53,747
Total Expenses	£9,861	£9,888	£9,925	£9,963	£10,007	£49,644
Profit Before Tax	£435	£562	£787	£1,017	£1,302	£4,102
Profit After Tax	£352	£455	£637	£823	£1,055	£3,323
Change In Property Value	£4,200	£4,284	£8,739	£11,361	£11,929	£40,514
Net Return	£4,552	£4,739	£9,376	£12,185	£12,984	£43,837
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	7%	7%	15%	19%	20%	68%

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