Flat BS41 3 beds 2 baths

East Dundry Lane, Dundry BS41

South West, England · BS41

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£56,620

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£142,064

↗ 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	£40,500	£41,107	£41,724	£42,767	£43,836	£209,935
Total Expenses	£27,768	£27,879	£27,982	£28,128	£28,277	£140,033
Profit Before Tax	£12,732	£13,229	£13,743	£14,640	£15,559	£69,902
Profit After Tax	£10,313	£10,715	£11,131	£11,858	£12,603	£56,620
Change In Property Value	£13,500	£27,540	£35,802	£37,592	£27,630	£142,064
Net Return	£23,813	£38,255	£46,933	£49,450	£40,233	£198,685
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	11%	17%	21%	22%	18%	88%

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