Flat
BA11
3 beds
1 bath
New Buildings, Frome BA11
South West, England · BA11
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£15,341
↗ 14%After 5 Years
Change In Property Value
£71,558
↗ 21%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,024 | £18,294 | £18,569 | £19,033 | £19,509 | £93,429 |
| Total Expenses | £14,742 | £14,819 | £14,887 | £14,976 | £15,066 | £74,490 |
| Profit Before Tax | £3,282 | £3,475 | £3,681 | £4,057 | £4,443 | £18,939 |
| Profit After Tax | £2,659 | £2,815 | £2,982 | £3,286 | £3,599 | £15,341 |
| Change In Property Value | £6,800 | £13,872 | £18,034 | £18,935 | £13,917 | £71,558 |
| Net Return | £9,459 | £16,687 | £21,016 | £22,222 | £17,516 | £86,899 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 9% | 16% | 20% | 21% | 16% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change