Terraced BA16 2 beds 1 bath

West End, Street BA16

South West, England · BA16

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£15,316

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£47,355

↗ 21%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,372	£12,558	£12,746	£13,065	£13,391	£64,131
Total Expenses	£8,977	£9,008	£9,037	£9,079	£9,122	£45,222
Profit Before Tax	£3,395	£3,550	£3,709	£3,986	£4,269	£18,909
Profit After Tax	£2,750	£2,875	£3,004	£3,228	£3,458	£15,316
Change In Property Value	£4,500	£9,180	£11,934	£12,531	£9,210	£47,355
Net Return	£7,250	£12,055	£14,938	£15,759	£12,668	£62,671
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	11%	18%	22%	23%	18%	91%

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