Terraced BA4 3 beds 1 bath

Great Ostry, Shepton Mallet BA4

South West, England · BA4

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£10,366

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£42,093

↗ 21%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,200	£10,353	£10,508	£10,771	£11,040	£52,873
Total Expenses	£7,955	£7,983	£8,009	£8,045	£8,083	£40,075
Profit Before Tax	£2,245	£2,370	£2,500	£2,726	£2,957	£12,798
Profit After Tax	£1,818	£1,920	£2,025	£2,208	£2,395	£10,366
Change In Property Value	£4,000	£8,160	£10,608	£11,138	£8,187	£42,093
Net Return	£5,818	£10,080	£12,633	£13,346	£10,582	£52,459
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	10%	17%	21%	22%	17%	86%

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