Flat
BA22
0 beds
0 baths
East Coker, Yeovil BA22
South West, England · BA22
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£26,506
↗ 16%After 5 Years
Change In Property Value
£105,233
↗ 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 | £26,496 | £26,893 | £27,297 | £27,979 | £28,679 | £137,344 |
| Total Expenses | £20,737 | £20,827 | £20,908 | £21,018 | £21,131 | £104,621 |
| Profit Before Tax | £5,759 | £6,067 | £6,389 | £6,961 | £7,548 | £32,723 |
| Profit After Tax | £4,665 | £4,914 | £5,175 | £5,638 | £6,114 | £26,506 |
| Change In Property Value | £10,000 | £20,400 | £26,520 | £27,846 | £20,467 | £105,233 |
| Net Return | £14,665 | £25,314 | £31,695 | £33,484 | £26,581 | £131,738 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 9% | 15% | 19% | 20% | 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