Semi Detached
BS23
2 beds
1 bath
Newland Road, Weston-Super-Mare BS23
South West, England · BS23
View property listing
Initial Investment
£81,075First YearProfit From Rental Income
£20,823
↗ 26%After 5 Years
Change In Property Value
£51,028
↗ 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 | £17,196 | £17,454 | £17,890 | £18,338 | £18,888 | £89,765 |
| Total Expenses | £12,714 | £12,751 | £12,805 | £12,861 | £12,927 | £64,058 |
| Profit Before Tax | £4,482 | £4,703 | £5,085 | £5,477 | £5,961 | £25,708 |
| Profit After Tax | £3,631 | £3,809 | £4,119 | £4,436 | £4,828 | £20,823 |
| Change In Property Value | £5,290 | £5,396 | £11,007 | £14,310 | £15,025 | £51,028 |
| Net Return | £8,921 | £9,205 | £15,126 | £18,746 | £19,854 | £71,851 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 24% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change