Terraced
TA2
3 beds
1 bath
Spring Terrace, Norton Fitzwarren, Taunton TA2
South West, England · TA2
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£16,099
↗ 23%After 5 Years
Change In Property Value
£49,459
↗ 21%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,924 | £13,118 | £13,315 | £13,647 | £13,989 | £66,993 |
| Total Expenses | £9,354 | £9,385 | £9,415 | £9,459 | £9,504 | £47,117 |
| Profit Before Tax | £3,570 | £3,732 | £3,899 | £4,188 | £4,485 | £19,875 |
| Profit After Tax | £2,892 | £3,023 | £3,158 | £3,393 | £3,633 | £16,099 |
| Change In Property Value | £4,700 | £9,588 | £12,464 | £13,088 | £9,619 | £49,459 |
| Net Return | £7,592 | £12,611 | £15,623 | £16,480 | £13,252 | £65,559 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 11% | 18% | 22% | 23% | 19% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change