Terraced
BA16
2 beds
1 bath
Somerton Road, Street BA16
South West, England · BA16
View property listing
Initial Investment
£66,100First YearProfit From Rental Income
£14,726
↗ 22%After 5 Years
Change In Property Value
£45,671
↗ 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 | £11,940 | £12,119 | £12,301 | £12,608 | £12,924 | £61,892 |
| Total Expenses | £8,676 | £8,706 | £8,735 | £8,776 | £8,818 | £43,711 |
| Profit Before Tax | £3,264 | £3,413 | £3,566 | £3,832 | £4,105 | £18,181 |
| Profit After Tax | £2,644 | £2,764 | £2,889 | £3,104 | £3,325 | £14,726 |
| Change In Property Value | £4,340 | £8,854 | £11,510 | £12,085 | £8,883 | £45,671 |
| Net Return | £6,984 | £11,618 | £14,398 | £15,189 | £12,208 | £60,397 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 11% | 18% | 22% | 23% | 18% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change