Semi Detached
BS27
2 beds
1 bath
Old Station Close, Cheddar BS27
South West, England · BS27
View property listing
Initial Investment
£79,482First YearProfit From Rental Income
£14,476
↗ 18%After 5 Years
Change In Property Value
£50,150
↗ 19%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,336 | £15,566 | £15,955 | £16,354 | £16,845 | £80,056 |
| Total Expenses | £12,347 | £12,382 | £12,431 | £12,482 | £12,542 | £62,184 |
| Profit Before Tax | £2,989 | £3,184 | £3,524 | £3,872 | £4,303 | £17,872 |
| Profit After Tax | £2,421 | £2,579 | £2,854 | £3,136 | £3,485 | £14,476 |
| Change In Property Value | £5,199 | £5,303 | £10,818 | £14,064 | £14,767 | £50,150 |
| Net Return | £7,620 | £7,882 | £13,672 | £17,200 | £18,252 | £64,627 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 23% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change