Semi Detached
BS27
2 beds
2 baths
Lower North Street, Cheddar BS27
South West, England · BS27
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£18,637
↗ 18%After 5 Years
Change In Property Value
£62,700
↗ 19%After 5 Years
Return On Investment
80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,176 | £19,464 | £19,950 | £20,449 | £21,062 | £100,101 |
| Total Expenses | £15,312 | £15,352 | £15,412 | £15,472 | £15,544 | £77,093 |
| Profit Before Tax | £3,864 | £4,111 | £4,539 | £4,977 | £5,518 | £23,008 |
| Profit After Tax | £3,130 | £3,330 | £3,676 | £4,031 | £4,470 | £18,637 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £18,462 | £62,700 |
| Net Return | £9,630 | £9,960 | £17,201 | £21,614 | £22,931 | £81,337 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 22% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change