Flat BA4 0 beds 0 baths

Land At Dean Street Farm, Dean Nr Shepton Mallet BA4

South West, England · BA4

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£16,501

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£84,186

↗ 21%After 5 Years

Return On Investment

78%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,400	£20,706	£21,017	£21,542	£22,081	£105,745
Total Expenses	£16,910	£16,991	£17,063	£17,157	£17,254	£85,374
Profit Before Tax	£3,490	£3,715	£3,954	£4,385	£4,827	£20,371
Profit After Tax	£2,827	£3,009	£3,203	£3,552	£3,910	£16,501
Change In Property Value	£8,000	£16,320	£21,216	£22,277	£16,373	£84,186
Net Return	£10,827	£19,329	£24,419	£25,829	£20,283	£100,687
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	8%	15%	19%	20%	16%	78%

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