Flat TA7 0 beds 0 baths

Puriton Hill, Puriton, Bridgwater, Somerset TA7

South West, England · TA7

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£8,498

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£48,407

↗ 21%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,420	£12,606	£12,795	£13,115	£13,443	£64,380
Total Expenses	£10,642	£10,711	£10,771	£10,845	£10,920	£53,889
Profit Before Tax	£1,778	£1,895	£2,025	£2,271	£2,523	£10,492
Profit After Tax	£1,440	£1,535	£1,640	£1,839	£2,044	£8,498
Change In Property Value	£4,600	£9,384	£12,199	£12,809	£9,415	£48,407
Net Return	£6,040	£10,919	£13,839	£14,648	£11,458	£56,905
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	9%	16%	20%	21%	16%	81%

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