Terraced
EX4
2 beds
1 bath
Whipton Village Road, Exeter EX4
South West, England · EX4
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£483
↗ 1%After 5 Years
Change In Property Value
£49,195
↗ 19%After 5 Years
Return On Investment
64%
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 | £11,472 | £11,644 | £11,935 | £12,234 | £12,601 | £59,885 |
| Total Expenses | £11,764 | £11,793 | £11,833 | £11,874 | £11,921 | £59,185 |
| Profit Before Tax | £-292 | £-149 | £102 | £360 | £680 | £700 |
| Profit After Tax | £-292 | £-149 | £83 | £291 | £550 | £483 |
| Change In Property Value | £5,100 | £5,202 | £10,612 | £13,796 | £14,485 | £49,195 |
| Net Return | £4,808 | £5,053 | £10,695 | £14,087 | £15,036 | £49,679 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 6% | 6% | 14% | 18% | 19% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change