Terraced
TA9
3 beds
1 bath
Victoria Place, Highbridge TA9
South West, England · TA9
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£12,910
↗ 23%After 5 Years
Change In Property Value
£38,936
↗ 21%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,356 | £10,511 | £10,669 | £10,936 | £11,209 | £53,681 |
| Total Expenses | £7,488 | £7,516 | £7,542 | £7,579 | £7,617 | £37,742 |
| Profit Before Tax | £2,868 | £2,995 | £3,127 | £3,357 | £3,592 | £15,939 |
| Profit After Tax | £2,323 | £2,426 | £2,533 | £2,719 | £2,909 | £12,910 |
| Change In Property Value | £3,700 | £7,548 | £9,812 | £10,303 | £7,573 | £38,936 |
| Net Return | £6,023 | £9,974 | £12,345 | £13,022 | £10,482 | £51,847 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 11% | 18% | 22% | 23% | 19% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change