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
£1,856
↗ 5%After 5 Years
Change In Property Value
£21,221
↗ 19%After 5 Years
Return On Investment
68%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,688 | £5,773 | £5,918 | £6,066 | £6,248 | £29,692 |
| Total Expenses | £5,433 | £5,453 | £5,478 | £5,504 | £5,533 | £27,401 |
| Profit Before Tax | £255 | £320 | £439 | £562 | £715 | £2,291 |
| Profit After Tax | £207 | £259 | £356 | £455 | £579 | £1,856 |
| Change In Property Value | £2,200 | £2,244 | £4,578 | £5,951 | £6,249 | £21,221 |
| Net Return | £2,407 | £2,503 | £4,934 | £6,406 | £6,828 | £23,077 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 7% | 7% | 15% | 19% | 20% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change