Detached TA24 2 beds 1 bath

Hopcott Road, Minehead, Somerset TA24

South West, England · TA24

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£12,371

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£35,779

↗ 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	£9,696	£9,841	£9,989	£10,239	£10,495	£50,260
Total Expenses	£6,939	£6,966	£6,991	£7,027	£7,063	£34,987
Profit Before Tax	£2,757	£2,875	£2,998	£3,212	£3,432	£15,273
Profit After Tax	£2,233	£2,329	£2,428	£2,602	£2,780	£12,371
Change In Property Value	£3,400	£6,936	£9,017	£9,468	£6,959	£35,779
Net Return	£5,633	£9,265	£11,445	£12,069	£9,738	£48,150
Return From Rental Income (%)	4%	4%	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