Terraced
EX22
1 bed
1 bath
Chapel Street, Holsworthy, Devon EX22
South West, England · EX22
View property listing
Initial Investment
£27,985First YearProfit From Rental Income
£-7,006
↘ -25%After 5 Years
Change In Property Value
£18,931
↗ 21%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,160 | £2,192 | £2,225 | £2,281 | £2,338 | £11,197 |
| Total Expenses | £3,610 | £3,626 | £3,639 | £3,655 | £3,672 | £18,203 |
| Profit Before Tax | £-1,450 | £-1,433 | £-1,414 | £-1,375 | £-1,334 | £-7,006 |
| Profit After Tax | £-1,450 | £-1,433 | £-1,414 | £-1,375 | £-1,334 | £-7,006 |
| Change In Property Value | £1,799 | £3,670 | £4,771 | £5,009 | £3,682 | £18,931 |
| Net Return | £349 | £2,236 | £3,357 | £3,635 | £2,348 | £11,925 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | 1% | 8% | 12% | 13% | 8% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change