Detached BA11 2 beds 1 bath

Naishs Street, Frome BA11

South West, England · BA11

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£15,369

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£52,616

↗ 21%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,248	£13,447	£13,648	£13,990	£14,339	£68,672
Total Expenses	£9,869	£9,901	£9,931	£9,976	£10,022	£49,698
Profit Before Tax	£3,379	£3,546	£3,717	£4,014	£4,318	£18,974
Profit After Tax	£2,737	£2,872	£3,011	£3,251	£3,497	£15,369
Change In Property Value	£5,000	£10,200	£13,260	£13,923	£10,233	£52,616
Net Return	£7,737	£13,072	£16,271	£17,174	£13,731	£67,985
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	10%	17%	21%	23%	18%	89%

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