Terraced TA24 2 beds 1 bath

Chapel Row, Dunster, Minehead TA24

South West, England · TA24

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£19,913

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£66,297

↗ 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	£16,692	£16,942	£17,197	£17,626	£18,067	£86,524
Total Expenses	£12,304	£12,342	£12,378	£12,431	£12,486	£61,940
Profit Before Tax	£4,388	£4,601	£4,819	£5,195	£5,581	£24,584
Profit After Tax	£3,554	£3,726	£3,903	£4,208	£4,521	£19,913
Change In Property Value	£6,300	£12,852	£16,708	£17,543	£12,894	£66,297
Net Return	£9,854	£16,578	£20,611	£21,751	£17,415	£86,210
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
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