Semi Detached
BA2
4 beds
1 bath
Marksbury, Bath BA2
South West, England · BA2
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£20,206
↗ 10%After 5 Years
Change In Property Value
£115,754
↗ 19%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,200 | £31,668 | £32,460 | £33,271 | £34,269 | £162,868 |
| Total Expenses | £27,425 | £27,483 | £27,573 | £27,665 | £27,776 | £137,923 |
| Profit Before Tax | £3,775 | £4,185 | £4,886 | £5,606 | £6,494 | £24,946 |
| Profit After Tax | £3,058 | £3,390 | £3,958 | £4,541 | £5,260 | £20,206 |
| Change In Property Value | £12,000 | £12,240 | £24,970 | £32,460 | £34,084 | £115,754 |
| Net Return | £15,058 | £15,630 | £28,928 | £37,001 | £39,343 | £135,960 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 20% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change