Terraced BA11 1 bed 1 bath

Keyford, Frome BA11

South West, England · BA11

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£11,171

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£39,988

↗ 21%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,068	£10,219	£10,372	£10,632	£10,897	£52,188
Total Expenses	£7,620	£7,648	£7,673	£7,710	£7,747	£38,397
Profit Before Tax	£2,448	£2,571	£2,699	£2,922	£3,151	£13,791
Profit After Tax	£1,983	£2,083	£2,186	£2,367	£2,552	£11,171
Change In Property Value	£3,800	£7,752	£10,078	£10,581	£7,777	£39,988
Net Return	£5,783	£9,835	£12,264	£12,948	£10,329	£51,159
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	10%	17%	21%	22%	18%	88%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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