Terraced TA6 2 beds 1 bath

Crowpill Lane, Bridgwater TA6

South West, England · TA6

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£10,273

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£33,674

↗ 21%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,796	£8,928	£9,062	£9,288	£9,521	£45,595
Total Expenses	£6,528	£6,553	£6,577	£6,610	£6,644	£32,912
Profit Before Tax	£2,268	£2,375	£2,485	£2,678	£2,877	£12,683
Profit After Tax	£1,837	£1,923	£2,013	£2,169	£2,330	£10,273
Change In Property Value	£3,200	£6,528	£8,486	£8,911	£6,549	£33,674
Net Return	£5,037	£8,451	£10,499	£11,080	£8,879	£43,948
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	10%	17%	21%	23%	18%	90%

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