Detached
BA1
2 beds
1 bath
Dafford Street, Bath BA1
South West, England · BA1
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£25,171
↗ 21%After 5 Years
Change In Property Value
£77,872
↗ 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 | £19,980 | £20,280 | £20,584 | £21,098 | £21,626 | £103,568 |
| Total Expenses | £14,403 | £14,445 | £14,486 | £14,548 | £14,611 | £72,493 |
| Profit Before Tax | £5,577 | £5,834 | £6,098 | £6,551 | £7,015 | £31,075 |
| Profit After Tax | £4,518 | £4,726 | £4,939 | £5,306 | £5,682 | £25,171 |
| Change In Property Value | £7,400 | £15,096 | £19,625 | £20,606 | £15,145 | £77,872 |
| Net Return | £11,918 | £19,822 | £24,564 | £25,912 | £20,827 | £103,043 |
| 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