Flat
EX22
0 beds
0 baths
Dobles Lane, Holsworthy, Devon EX22
South West, England · EX22
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-23,899
↘ -28%After 5 Years
Change In Property Value
£57,878
↗ 21%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,600 | £6,699 | £6,799 | £6,969 | £7,144 | £34,212 |
| Total Expenses | £11,508 | £11,568 | £11,619 | £11,678 | £11,738 | £58,111 |
| Profit Before Tax | £-4,908 | £-4,869 | £-4,820 | £-4,708 | £-4,594 | £-23,899 |
| Profit After Tax | £-4,908 | £-4,869 | £-4,820 | £-4,708 | £-4,594 | £-23,899 |
| Change In Property Value | £5,500 | £11,220 | £14,586 | £15,315 | £11,257 | £57,878 |
| Net Return | £592 | £6,351 | £9,766 | £10,607 | £6,662 | £33,979 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -5% | -28% |
| Total Net Return (%) | 1% | 7% | 12% | 13% | 8% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change