Semi Detached TA21 4 beds 2 baths

Golden Hill, Wellington TA21

South West, England · TA21

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£24,398

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£89,448

↗ 21%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,672	£21,997	£22,327	£22,885	£23,457	£112,339
Total Expenses	£16,342	£16,387	£16,430	£16,496	£16,564	£82,218
Profit Before Tax	£5,330	£5,610	£5,897	£6,389	£6,893	£30,121
Profit After Tax	£4,318	£4,545	£4,777	£5,175	£5,584	£24,398
Change In Property Value	£8,500	£17,340	£22,542	£23,669	£17,397	£89,448
Net Return	£12,818	£21,885	£27,319	£28,844	£22,980	£113,846
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	9%	16%	20%	21%	17%	83%

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