Terraced
BA9
2 beds
1 bath
Priory Villas, Station Road, Wincanton BA9
South West, England · BA9
View property listing
Initial Investment
£45,100First YearProfit From Rental Income
£8,158
↗ 18%After 5 Years
Change In Property Value
£30,938
↗ 21%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,788 | £7,905 | £8,023 | £8,224 | £8,430 | £40,370 |
| Total Expenses | £6,009 | £6,033 | £6,055 | £6,085 | £6,117 | £30,298 |
| Profit Before Tax | £1,779 | £1,872 | £1,969 | £2,139 | £2,313 | £10,072 |
| Profit After Tax | £1,441 | £1,516 | £1,595 | £1,732 | £1,874 | £8,158 |
| Change In Property Value | £2,940 | £5,998 | £7,797 | £8,187 | £6,017 | £30,938 |
| Net Return | £4,381 | £7,514 | £9,391 | £9,919 | £7,891 | £39,097 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 17% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change