Terraced EX22 1 bed 1 bath

Bridgerule, Holsworthy, Devon EX22

South West, England · EX22

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£-16,310

↘ -33%After 5 Years

Change In Property Value

After 5 Years

£30,868

↗ 19%After 5 Years

Return On Investment

30%

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	£3,840	£3,898	£3,995	£4,095	£4,218	£20,045
Total Expenses	£7,232	£7,249	£7,270	£7,291	£7,314	£36,355
Profit Before Tax	£-3,392	£-3,352	£-3,275	£-3,196	£-3,096	£-16,310
Profit After Tax	£-3,392	£-3,352	£-3,275	£-3,196	£-3,096	£-16,310
Change In Property Value	£3,200	£3,264	£6,659	£8,656	£9,089	£30,868
Net Return	£-192	£-88	£3,384	£5,460	£5,993	£14,558
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-6%	-33%
Total Net Return (%)	0%	0%	7%	11%	12%	30%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change