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
£-10,307
↘ -37%After 5 Years
Change In Property Value
£17,353
↗ 19%After 5 Years
Return On Investment
25%
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 | £2,247 | £2,303 | £2,372 | £11,275 |
| Total Expenses | £4,285 | £4,300 | £4,316 | £4,332 | £4,350 | £21,582 |
| Profit Before Tax | £-2,125 | £-2,107 | £-2,069 | £-2,029 | £-1,977 | £-10,307 |
| Profit After Tax | £-2,125 | £-2,107 | £-2,069 | £-2,029 | £-1,977 | £-10,307 |
| Change In Property Value | £1,799 | £1,835 | £3,743 | £4,866 | £5,110 | £17,353 |
| Net Return | £-326 | £-272 | £1,675 | £2,837 | £3,132 | £7,047 |
| Return From Rental Income (%) | -8% | -8% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -1% | -1% | 6% | 10% | 11% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change