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
£14,439
↗ 52%After 5 Years
Change In Property Value
£17,353
↗ 19%After 5 Years
Return On Investment
114%
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 | £8,148 | £8,270 | £8,477 | £8,689 | £8,950 | £42,534 |
| Total Expenses | £4,884 | £4,907 | £4,939 | £4,971 | £5,008 | £24,708 |
| Profit Before Tax | £3,264 | £3,363 | £3,538 | £3,718 | £3,942 | £17,826 |
| Profit After Tax | £2,644 | £2,724 | £2,866 | £3,012 | £3,193 | £14,439 |
| Change In Property Value | £1,799 | £1,835 | £3,743 | £4,866 | £5,110 | £17,353 |
| Net Return | £4,443 | £4,559 | £6,609 | £7,878 | £8,303 | £31,792 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 52% |
| Total Net Return (%) | 16% | 16% | 24% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change