Flat TA7 3 beds 3 baths

Station Road, Burtle, Bridgwater, Somerset TA7

South West, England · TA7

Initial Investment

First Year

£231,750First Year

Profit From Rental Income

After 5 Years

£42,814

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£146,274

↗ 21%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£37,536	£38,099	£38,671	£39,637	£40,628	£194,571
Total Expenses	£28,115	£28,222	£28,320	£28,458	£28,600	£141,715
Profit Before Tax	£9,421	£9,878	£10,351	£11,179	£12,028	£52,857
Profit After Tax	£7,631	£8,001	£8,384	£9,055	£9,743	£42,814
Change In Property Value	£13,900	£28,356	£36,863	£38,706	£28,449	£146,274
Net Return	£21,531	£36,357	£45,247	£47,761	£38,192	£189,087
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	9%	16%	20%	21%	16%	82%

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