Detached BA11 3 beds 1 bath

Locks Hill, Frome BA11

South West, England · BA11

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£18,529

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£62,087

↗ 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	£15,636	£15,871	£16,109	£16,511	£16,924	£81,051
Total Expenses	£11,555	£11,591	£11,625	£11,676	£11,728	£58,176
Profit Before Tax	£4,081	£4,279	£4,483	£4,835	£5,196	£22,875
Profit After Tax	£3,305	£3,466	£3,632	£3,917	£4,209	£18,529
Change In Property Value	£5,900	£12,036	£15,647	£16,429	£12,075	£62,087
Net Return	£9,205	£15,502	£19,278	£20,346	£16,284	£80,616
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
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