Detached
BS21
2 beds
1 bath
Seavale Road, Clevedon, North Somerset BS21
South West, England · BS21
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£20,042
↗ 21%After 5 Years
Change In Property Value
£59,806
↗ 19%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,912 | £19,196 | £19,676 | £20,167 | £20,772 | £98,723 |
| Total Expenses | £14,690 | £14,730 | £14,789 | £14,849 | £14,920 | £73,979 |
| Profit Before Tax | £4,222 | £4,465 | £4,887 | £5,318 | £5,852 | £24,744 |
| Profit After Tax | £3,419 | £3,617 | £3,958 | £4,308 | £4,740 | £20,042 |
| Change In Property Value | £6,200 | £6,324 | £12,901 | £16,771 | £17,610 | £59,806 |
| Net Return | £9,619 | £9,941 | £16,859 | £21,079 | £22,350 | £79,849 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 23% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change