Detached
BS21
2 beds
1 bath
Seavale Road, Clevedon, North Somerset BS21
South West, England · BS21
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£30,445
↗ 30%After 5 Years
Change In Property Value
£68,401
↗ 21%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,824 | £20,121 | £20,423 | £20,934 | £21,457 | £102,759 |
| Total Expenses | £12,939 | £12,982 | £13,022 | £13,083 | £13,146 | £65,173 |
| Profit Before Tax | £6,885 | £7,140 | £7,401 | £7,850 | £8,311 | £37,587 |
| Profit After Tax | £5,577 | £5,783 | £5,995 | £6,359 | £6,732 | £30,445 |
| Change In Property Value | £6,500 | £13,260 | £17,238 | £18,100 | £13,303 | £68,401 |
| Net Return | £12,077 | £19,043 | £23,233 | £24,459 | £20,035 | £98,847 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 12% | 19% | 23% | 24% | 20% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change