Detached BS23 2 beds 1 bath

Greenfield Place, Weston-Super-Mare, Somerset BS23

South West, England · BS23

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£14,775

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£37,620

↗ 19%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,672	£12,862	£13,184	£13,513	£13,919	£66,150
Total Expenses	£9,504	£9,534	£9,577	£9,621	£9,672	£47,909
Profit Before Tax	£3,168	£3,328	£3,606	£3,892	£4,246	£18,241
Profit After Tax	£2,566	£2,695	£2,921	£3,153	£3,439	£14,775
Change In Property Value	£3,900	£3,978	£8,115	£10,550	£11,077	£37,620
Net Return	£6,466	£6,673	£11,036	£13,702	£14,517	£52,395
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	11%	11%	19%	23%	24%	88%

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