Semi Detached
EX22
1 bed
1 bath
Church Lane, Holsworthy, Devon EX22
South West, England · EX22
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-7,992
↘ -24%After 5 Years
Change In Property Value
£23,151
↗ 21%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,640 | £2,680 | £2,720 | £2,788 | £2,857 | £13,685 |
| Total Expenses | £4,303 | £4,320 | £4,334 | £4,351 | £4,369 | £21,677 |
| Profit Before Tax | £-1,663 | £-1,640 | £-1,614 | £-1,563 | £-1,511 | £-7,992 |
| Profit After Tax | £-1,663 | £-1,640 | £-1,614 | £-1,563 | £-1,511 | £-7,992 |
| Change In Property Value | £2,200 | £4,488 | £5,834 | £6,126 | £4,503 | £23,151 |
| Net Return | £537 | £2,848 | £4,220 | £4,563 | £2,991 | £15,159 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | 2% | 8% | 12% | 13% | 9% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change