Terraced TA24 1 bed 1 bath

Brook Street, Timberscombe, Minehead, Somerset TA24

South West, England · TA24

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£9,440

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£34,727

↗ 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	£8,748	£8,879	£9,012	£9,238	£9,469	£45,346
Total Expenses	£6,684	£6,709	£6,733	£6,766	£6,800	£33,691
Profit Before Tax	£2,064	£2,170	£2,280	£2,472	£2,669	£11,655
Profit After Tax	£1,672	£1,758	£1,846	£2,002	£2,162	£9,440
Change In Property Value	£3,300	£6,732	£8,752	£9,189	£6,754	£34,727
Net Return	£4,972	£8,490	£10,598	£11,191	£8,916	£44,167
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	10%	17%	21%	22%	18%	87%

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