Flat
BS22
0 beds
0 baths
Ebdon Road, Weston-Super-Mare BS22
South West, England · BS22
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£10,405
↗ 19%After 5 Years
Change In Property Value
£36,831
↗ 21%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,028 | £11,193 | £11,361 | £11,645 | £11,936 | £57,165 |
| Total Expenses | £8,733 | £8,800 | £8,858 | £8,928 | £9,000 | £44,319 |
| Profit Before Tax | £2,295 | £2,393 | £2,504 | £2,717 | £2,937 | £12,846 |
| Profit After Tax | £1,859 | £1,939 | £2,028 | £2,201 | £2,379 | £10,405 |
| Change In Property Value | £3,500 | £7,140 | £9,282 | £9,746 | £7,163 | £36,831 |
| Net Return | £5,359 | £9,079 | £11,310 | £11,947 | £9,542 | £47,236 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 18% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change