Flat BA22 0 beds 0 baths

East Coker, Yeovil BA22

South West, England · BA22

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£19,539

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£84,186

↗ 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	£21,204	£21,522	£21,845	£22,391	£22,951	£109,913
Total Expenses	£16,990	£17,072	£17,145	£17,242	£17,341	£85,791
Profit Before Tax	£4,214	£4,450	£4,699	£5,149	£5,610	£24,122
Profit After Tax	£3,413	£3,604	£3,807	£4,171	£4,544	£19,539
Change In Property Value	£8,000	£16,320	£21,216	£22,277	£16,373	£84,186
Net Return	£11,413	£19,924	£25,023	£26,448	£20,918	£103,725
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	9%	16%	19%	21%	16%	81%

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