Detached
BA4
4 beds
2 baths
Downside, Shepton Mallet, Somerset BA4
South West, England · BA4
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£21,107
↗ 9%After 5 Years
Change In Property Value
£134,081
↗ 19%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,448 | £35,980 | £36,879 | £37,801 | £38,935 | £185,043 |
| Total Expenses | £31,619 | £31,684 | £31,784 | £31,887 | £32,012 | £158,986 |
| Profit Before Tax | £3,829 | £4,296 | £5,095 | £5,914 | £6,924 | £26,058 |
| Profit After Tax | £3,102 | £3,480 | £4,127 | £4,790 | £5,608 | £21,107 |
| Change In Property Value | £13,900 | £14,178 | £28,923 | £37,600 | £39,480 | £134,081 |
| Net Return | £17,002 | £17,658 | £33,050 | £42,390 | £45,088 | £155,188 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 7% | 8% | 14% | 18% | 19% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change