Semi Detached
BA2
4 beds
1 bath
Marksbury, Bath BA2
South West, England · BA2
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£40,923
↗ 19%After 5 Years
Change In Property Value
£136,803
↗ 21%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,804 | £34,311 | £34,826 | £35,696 | £36,589 | £175,226 |
| Total Expenses | £24,794 | £24,857 | £24,919 | £25,017 | £25,116 | £124,704 |
| Profit Before Tax | £9,010 | £9,454 | £9,907 | £10,680 | £11,472 | £50,522 |
| Profit After Tax | £7,298 | £7,658 | £8,024 | £8,651 | £9,293 | £40,923 |
| Change In Property Value | £13,000 | £26,520 | £34,476 | £36,200 | £26,607 | £136,803 |
| Net Return | £20,298 | £34,178 | £42,500 | £44,850 | £35,899 | £177,726 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 9% | 16% | 20% | 21% | 17% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change