Terraced
TA20
2 beds
2 baths
Cupcake Cottage, 17A Holyrood Street, Chard, Somerset TA20
South West, England · TA20
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£7,125
↗ 19%After 5 Years
Change In Property Value
£26,308
↗ 21%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,756 | £6,857 | £6,960 | £7,134 | £7,313 | £35,020 |
| Total Expenses | £5,197 | £5,220 | £5,241 | £5,269 | £5,297 | £26,224 |
| Profit Before Tax | £1,559 | £1,637 | £1,720 | £1,866 | £2,016 | £8,797 |
| Profit After Tax | £1,262 | £1,326 | £1,393 | £1,511 | £1,633 | £7,125 |
| Change In Property Value | £2,500 | £5,100 | £6,630 | £6,962 | £5,117 | £26,308 |
| Net Return | £3,762 | £6,426 | £8,023 | £8,473 | £6,749 | £33,433 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 18% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change