Detached
BA1
2 beds
1 bath
Cleveland Cottages, Walcot, Bath BA1
South West, England · BA1
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£27,383
↗ 21%After 5 Years
Change In Property Value
£84,186
↗ 21%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,600 | £21,924 | £22,253 | £22,809 | £23,379 | £111,965 |
| Total Expenses | £15,530 | £15,575 | £15,618 | £15,684 | £15,752 | £78,159 |
| Profit Before Tax | £6,070 | £6,349 | £6,635 | £7,125 | £7,628 | £33,807 |
| Profit After Tax | £4,917 | £5,143 | £5,374 | £5,771 | £6,178 | £27,383 |
| Change In Property Value | £8,000 | £16,320 | £21,216 | £22,277 | £16,373 | £84,186 |
| Net Return | £12,917 | £21,463 | £26,590 | £28,048 | £22,552 | £111,570 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 18% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change