Semi Detached BS28 1 bed 1 bath

Pilcorn Street, Wedmore, Somerset BS28

South West, England · BS28

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£19,193

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£60,771

↗ 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	£18,900	£19,183	£19,663	£20,155	£20,759	£98,661
Total Expenses	£14,888	£14,927	£14,986	£15,046	£15,117	£74,965
Profit Before Tax	£4,012	£4,256	£4,677	£5,108	£5,642	£23,696
Profit After Tax	£3,250	£3,447	£3,788	£4,138	£4,570	£19,193
Change In Property Value	£6,300	£6,426	£13,109	£17,042	£17,894	£60,771
Net Return	£9,550	£9,873	£16,897	£21,180	£22,464	£79,964
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	10%	10%	17%	21%	23%	81%

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