Detached BS23 2 beds 1 bath

Severn Road, Weston-Super-Mare BS23

South West, England · BS23

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£19,546

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£48,231

↗ 19%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,248	£16,492	£16,904	£17,327	£17,846	£84,817
Total Expenses	£12,044	£12,079	£12,131	£12,185	£12,247	£60,686
Profit Before Tax	£4,204	£4,412	£4,773	£5,142	£5,599	£24,131
Profit After Tax	£3,406	£3,574	£3,866	£4,165	£4,535	£19,546
Change In Property Value	£5,000	£5,100	£10,404	£13,525	£14,201	£48,231
Net Return	£8,406	£8,674	£14,270	£17,690	£18,737	£67,776
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	11%	11%	19%	23%	25%	89%

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