Flat BS25 3 beds 0 baths

The Square, Shipham, Somerset BS25

South West, England · BS25

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£44,725

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£131,541

↗ 21%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,628	£36,162	£36,705	£37,622	£38,563	£184,681
Total Expenses	£25,672	£25,776	£25,871	£26,004	£26,141	£129,464
Profit Before Tax	£9,956	£10,387	£10,834	£11,618	£12,422	£55,217
Profit After Tax	£8,064	£8,413	£8,776	£9,411	£10,062	£44,725
Change In Property Value	£12,500	£25,500	£33,150	£34,808	£25,584	£131,541
Net Return	£20,564	£33,913	£41,926	£44,218	£35,645	£176,266
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	16%	20%	21%	17%	85%

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