Flat BA11 3 beds 1 bath

New Buildings, Frome BA11

South West, England · BA11

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£4,849

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£62,700

↗ 19%After 5 Years

Return On Investment

66%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,220	£17,478	£17,915	£18,363	£18,914	£89,891
Total Expenses	£16,616	£16,688	£16,775	£16,864	£16,961	£83,904
Profit Before Tax	£604	£790	£1,140	£1,500	£1,953	£5,987
Profit After Tax	£489	£640	£924	£1,215	£1,582	£4,849
Change In Property Value	£6,500	£6,630	£13,525	£17,583	£18,462	£62,700
Net Return	£6,989	£7,270	£14,449	£18,797	£20,044	£67,549
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	7%	7%	14%	18%	20%	66%

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