Detached TA10 4 beds 2 baths

Knole, Somerton TA10

South West, England · TA10

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£37,873

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£94,710

↗ 21%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,100	£26,492	£26,889	£27,561	£28,250	£135,292
Total Expenses	£17,589	£17,640	£17,690	£17,768	£17,848	£88,535
Profit Before Tax	£8,511	£8,851	£9,198	£9,793	£10,402	£46,756
Profit After Tax	£6,894	£7,169	£7,451	£7,932	£8,426	£37,873
Change In Property Value	£9,000	£18,360	£23,868	£25,061	£18,420	£94,710
Net Return	£15,894	£25,529	£31,319	£32,994	£26,846	£132,582
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	11%	17%	21%	23%	18%	91%

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