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
£-12,029
↘ -35%After 5 Years
Change In Property Value
£21,221
↗ 19%After 5 Years
Return On Investment
27%
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 | £2,747 | £2,815 | £2,900 | £13,781 |
| Total Expenses | £5,128 | £5,144 | £5,161 | £5,179 | £5,198 | £25,810 |
| Profit Before Tax | £-2,488 | £-2,464 | £-2,415 | £-2,364 | £-2,298 | £-12,029 |
| Profit After Tax | £-2,488 | £-2,464 | £-2,415 | £-2,364 | £-2,298 | £-12,029 |
| Change In Property Value | £2,200 | £2,244 | £4,578 | £5,951 | £6,249 | £21,221 |
| Net Return | £-288 | £-220 | £2,163 | £3,587 | £3,950 | £9,192 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 12% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change