Semi Detached BS27 2 beds 2 baths

Lower North Street, Cheddar BS27

South West, England · BS27

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£27,997

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£68,401

↗ 21%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,176	£19,464	£19,756	£20,249	£20,756	£99,400
Total Expenses	£12,874	£12,916	£12,955	£13,015	£13,076	£64,837
Profit Before Tax	£6,302	£6,548	£6,800	£7,234	£7,679	£34,564
Profit After Tax	£5,104	£5,304	£5,508	£5,860	£6,220	£27,997
Change In Property Value	£6,500	£13,260	£17,238	£18,100	£13,303	£68,401
Net Return	£11,604	£18,564	£22,746	£23,960	£19,524	£96,398
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	18%	22%	23%	19%	94%

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