Detached TA13 2 beds 1 bath

Willow Cottage Owl Street, South Petherton TA13

South West, England · TA13

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£13,636

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£38,936

↗ 21%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,548	£10,706	£10,867	£11,138	£11,417	£54,676
Total Expenses	£7,507	£7,535	£7,562	£7,599	£7,638	£37,842
Profit Before Tax	£3,041	£3,171	£3,305	£3,539	£3,779	£16,835
Profit After Tax	£2,463	£2,568	£2,677	£2,867	£3,061	£13,636
Change In Property Value	£3,700	£7,548	£9,812	£10,303	£7,573	£38,936
Net Return	£6,163	£10,116	£12,489	£13,170	£10,634	£52,572
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	11%	18%	22%	23%	19%	93%

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