Terraced
TA18
2 beds
1 bath
North Street, Crewkerne TA18
South West, England · TA18
View property listing
Initial Investment
£49,900First YearProfit From Rental Income
£11,152
↗ 22%After 5 Years
Change In Property Value
£34,306
↗ 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 | £9,132 | £9,269 | £9,408 | £9,643 | £9,884 | £47,337 |
| Total Expenses | £6,658 | £6,684 | £6,708 | £6,742 | £6,777 | £33,569 |
| Profit Before Tax | £2,474 | £2,585 | £2,700 | £2,901 | £3,107 | £13,768 |
| Profit After Tax | £2,004 | £2,094 | £2,187 | £2,350 | £2,517 | £11,152 |
| Change In Property Value | £3,260 | £6,650 | £8,646 | £9,078 | £6,672 | £34,306 |
| Net Return | £5,264 | £8,744 | £10,832 | £11,428 | £9,189 | £45,458 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 11% | 18% | 22% | 23% | 18% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change