Detached
BA8
5 beds
3 baths
Vine Cottage, North Cheriton, Templecombe BA8
South West, England · BA8
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£19,615
↗ 9%After 5 Years
Change In Property Value
£125,400
↗ 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 | £33,156 | £33,653 | £34,495 | £35,357 | £36,418 | £173,079 |
| Total Expenses | £29,604 | £29,666 | £29,760 | £29,858 | £29,974 | £148,862 |
| Profit Before Tax | £3,552 | £3,988 | £4,734 | £5,499 | £6,443 | £24,216 |
| Profit After Tax | £2,877 | £3,230 | £3,835 | £4,454 | £5,219 | £19,615 |
| Change In Property Value | £13,000 | £13,260 | £27,050 | £35,166 | £36,924 | £125,400 |
| Net Return | £15,877 | £16,490 | £30,885 | £39,620 | £42,143 | £145,015 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 7% | 8% | 14% | 18% | 20% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change