Semi Detached
TA21
4 beds
2 baths
Golden Hill, Wellington TA21
South West, England · TA21
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£12,067
↗ 9%After 5 Years
Change In Property Value
£81,992
↗ 19%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,672 | £21,997 | £22,547 | £23,111 | £23,804 | £113,131 |
| Total Expenses | £19,529 | £19,573 | £19,639 | £19,706 | £19,786 | £98,233 |
| Profit Before Tax | £2,143 | £2,424 | £2,908 | £3,405 | £4,018 | £14,897 |
| Profit After Tax | £1,736 | £1,963 | £2,356 | £2,758 | £3,254 | £12,067 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £24,142 | £81,992 |
| Net Return | £10,236 | £10,633 | £20,042 | £25,751 | £27,397 | £94,059 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 20% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change