Semi Detached
BS23
2 beds
1 bath
Newland Road, Weston-Super-Mare BS23
South West, England · BS23
View property listing
Initial Investment
£81,075First YearProfit From Rental Income
£28,398
↗ 35%After 5 Years
Change In Property Value
£55,668
↗ 21%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,196 | £17,454 | £17,716 | £18,159 | £18,613 | £89,137 |
| Total Expenses | £10,730 | £10,768 | £10,805 | £10,859 | £10,915 | £54,077 |
| Profit Before Tax | £6,466 | £6,686 | £6,911 | £7,299 | £7,697 | £35,059 |
| Profit After Tax | £5,238 | £5,415 | £5,598 | £5,912 | £6,235 | £28,398 |
| Change In Property Value | £5,290 | £10,792 | £14,029 | £14,731 | £10,827 | £55,668 |
| Net Return | £10,528 | £16,207 | £19,627 | £20,643 | £17,062 | £84,066 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 21% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change