Detached BA4 4 beds 2 baths

Downside, Shepton Mallet, Somerset BA4

South West, England · BA4

Initial Investment

First Year

£238,750First Year

Profit From Rental Income

After 5 Years

£42,520

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£150,483

↗ 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	£36,468	£37,015	£37,570	£38,510	£39,472	£189,035
Total Expenses	£27,152	£27,219	£27,285	£27,389	£27,496	£136,541
Profit Before Tax	£9,316	£9,796	£10,285	£11,120	£11,976	£52,494
Profit After Tax	£7,546	£7,935	£8,331	£9,007	£9,701	£42,520
Change In Property Value	£14,300	£29,172	£37,924	£39,820	£29,268	£150,483
Net Return	£21,846	£37,107	£46,255	£48,827	£38,968	£193,003
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	9%	16%	19%	20%	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