Detached
TA11
2 beds
1 bath
North Street, Somerton TA11
South West, England · TA11
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£16,404
↗ 27%After 5 Years
Change In Property Value
£42,083
↗ 21%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,796 | £11,973 | £12,153 | £12,456 | £12,768 | £61,146 |
| Total Expenses | £8,113 | £8,143 | £8,171 | £8,212 | £8,254 | £40,894 |
| Profit Before Tax | £3,683 | £3,830 | £3,981 | £4,244 | £4,514 | £20,252 |
| Profit After Tax | £2,983 | £3,102 | £3,225 | £3,438 | £3,656 | £16,404 |
| Change In Property Value | £3,999 | £8,158 | £10,605 | £11,136 | £8,185 | £42,083 |
| Net Return | £6,982 | £11,260 | £13,830 | £14,573 | £11,841 | £58,487 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 18% | 23% | 24% | 19% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change